{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Definitions","Visualisation Dashboard","Financial Instruments","High Level Dashboard","Financing Baseline","Funding Baseline","Investment Needs","OSeMOSYS (Input)","FFRM (Input)"],"not_rendered":{"charts":41,"images":3,"macros":0,"external_links":1,"defined_names":41,"comments":10,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Definitions","index":0,"n_rows":58,"n_cols":13,"rows_kept":58,"cut":false,"hidden":false,"merged":[[8,4,19,12],[31,7,31,8],[21,10,21,12],[21,1,21,2],[62,1,62,2],[21,4,21,5],[21,7,21,8]]}
[]
[]
[null,"MINFin"]
[null,"Model for Informated National Financing"]
[]
[]
[null,"MINFin Input File - Guide"]
[]
[null,"Document structure",null,null,"MINFin (Model for Informed National Financing) is an Excel-based, national-scale, cashflow model designed to facilitate discussions between Ministries of Energy and Ministries of Finance in low- and middle-income countries. The model supports power sector planning and financing by translating the technical demands of energy transition investment plans into financial strategies. It quantifies the financial requirements of these plans based on the specific composition and financing terms available to a country, and compares them to sector cashflows helping determine their financial viability. MINFin also identifies potential financing gaps and explores strategies to address them, ensuring that energy transition plans are both technically feasible and financially supported."]
[]
[null,"Interactive Dashboards"]
[null,"          High-Level Dashboard"]
[null,"          Financial Instrument Dashboard"]
[null,"          Visualisation Dashboard"]
[null,"Investment Needs"]
[null,"          Investment Needs"]
[null,"          OSeMOSYS (Input)"]
[null,"          FFRM (Input)"]
[null,"Financing Baseline"]
[null,"Funding Baseline"]
[]
[null,"Scenarios",null,null,"Financing Baseline",null,null,"Funding Baseline",null,null,"Technologies"]
[null,"Name","Description",null,"Name","Description",null,"Name","Description",null,"Name","Description","Classification"]
[null,"NetZero","Scenario Name 1 (More ambitious)","-","Annual Loan Payments","The parameter annual loan payments refers to the number of repayments made per year in the finance schedule, with a default setting of one payment per year.","-","CAGR","The parameter CAGR (Compound Annual Growth Rate) refers to the annualized growth rate of a funding availability over the historic baseline period, assuming constant year-over-year growth, expressed as a percentage.","-","PWRBIO001","Biomass power plant","Biomass"]
[null,"LeastCost","Scenario Name 2 (Less ambitious)","-","Average Annual Discounted Payment","The parameter average annual payment refers to the total sum of repayment amounts over the repayment period, including principal and interest, divided by the term of the equity or loan, with future payments discounted using the future WACC.  Providing a discounted annualized repayment value.","-","GovShare","The parameter GovShare refers to the percentage of a utility that is government-owned, representing the share of public ownership in the entity.","-","PWRCOA001","Coal power plant","Coal"]
[null,null,null,"-","Average Annual Payment","The parameter average annual payment refers to the total sum of repayment amounts over the repayment period, including principal and interest, divided by the term of the equity or loan, providing an annualized repayment value.","-","Name","The parameter Name refers to the project name if the funding is a grant. For state-owned enterprises (SOEs) or government budget allocations, it can be the same as the source of funding.","-","PWRGEO","Geothermal power plant","Geothermal"]
[null,"Parameter Constraints",null,"-","Currency","The currency in which financing is committed and repaid.  ","-","Source","The parameter Source refers to the entity providing the funding, such as the name of the financial institution for a grant or the name of the utility for SOE cash flow financing.","-","PWROHC001","Light fuel oil power plant","Oil"]
[null,"Name","Description","-","Currency Contribution Foreign Currency (%)","The parameter currency contribution foreign currency refers to the proportion of total project financing sourced in foreign currency, expressed as a percentage of total funding.","-","Type","The parameter Type refers to the classification of funding, specifying whether it is a Budget, Grant, or SOE Cashflow Generation.","-","PWROHC002","Oil fired gas turbine - SCGT","Oil"]
[null,"Annual GDP","The parameter defines the annual GDP of the country.","-","Currency Contribution Local Currency (%)","The parameter currency contribution local currency refers to the proportion of total project financing sourced in the local currency, expressed as a percentage of total funding.","-","Volume of Finance","The parameter volume of finance refers to the sum of money involved in financial transactions from a funder to a project, typically expressed in millions of units of the commitment currency.","-","PWRNGS001","Natural gas power plant - CCGT","Gas"]
[null,"CAGR of real energy price","The parameter CAGR of real energy price refers to the compound annual growth rate of energy prices, adjusted for inflation, over a specified period, expressed as a percentage per year.","-","Current Year","The parameter current year refers to the reference year in the model, representing the starting point for financial calculations and projections.","-","Year","The parameter Year refers to the year in which the funding volume is available or disbursed.","-","PWRNGS002","Nautral gas power plant - SCGT","Gas"]
[null,"CAGRGovtSpending","The Compound Annual Growth Rate (CAGR) of Government Spending parameter defines the annualised percentage rate of growth of government budget funding over the modelled period. Downstream oil and gas spending should not be included. ","-","Discount Rate","The parameter discount rate refers to the rate used to discount future cash flows to their present value, based on the future weighted average cost of capital (WACC).","-",null,null,"-","PWRSOL001","Solar PV - Utility scale  ","Solar PV"]
[null,"CAGRGrants","The Compound Annual Growth Rate (CAGR) of grants parameter defines the annualised percentage rate of growth for grant funding over the modelled period. ","-","Discount rate for calcualtion of grant element","The parameter discount rate for calculation of grant element refers to the discount rate applied to determine the concessionality of financing, based on the highest loan rate provided in historical finance terms.","-","Investment Needs",null,"-","PWRCSP001","CSP - Without storage","CSP"]
[null,"Capital Provider Discount Rate","The parameter capital provider discount rate refers to the donor’s opportunity cost of capital, representing the rate of return they could earn from alternative investments. It is typically benchmarked against the recipient country's government bond rates to reflect the opportunity cost of public funds.","-","Exchange Rate Projections","The parameter exchange rate projections refers to the expected future values of the exchange rate between the local currency and foreign currency, used to model currency fluctuations over time.","-","Name","Description","-","PWRCSP002","CSP - With storage","CSP"]
[null,"Capital Recipient Discount Rate","The parameter capital recipient discount rate refers to the recipient’s cost of capital, representing the rate they would face if borrowing or raising funds for the project. It is typically aligned with the future WACC of the recipient country.","-","Financial Institution","A more granular breakdown of financiers based on the following taxonomy: Bilateral Agency, Multilateral Agency, Foreign Government, National Government, National Development Bank, Climate Funds, Commercial Bank, and Private Equity Fund. ","-","Capital Cost","The parameter capital cost refers to the initial investment required for the construction or acquisition of long-term energy infrastructure, such as power plants or renewable energy systems, typically expressed in millions of USD.","-","PWRHYD001","Hydropower plant - Large dam (>100MW)","Hydropower"]
[null,"Elasticity of energy demand","The parameter elasticity of energy demand refers to the responsiveness of energy consumption to changes in energy prices, expressed as the percentage change in energy demand for a given percentage change in price.","-","Financing Sector ","The classification of the financing source according to whether public or private: public being finance provided by national and local government or development banks; and private finance being provided by individuals, businesses, or commercial investors.","-","Carbon Credit Price"," The parameter carbon credit price refers to the market price for purchasing carbon credits, which represent one tonne of CO2 emissions reduced or removed from the atmosphere, expressed in USD per tonne.","-","PWRHYD002","Hydropower plant - Medium (10-100MW)","Hydropower"]
[null,"Financing Sources Weighting","The weighting parameter indicates the relative contribution of four finance categories (DomesticCommercial, DomesticConcessional, InternationalCommercial, InternationalConcessional) to the total financing of each technology. The sum of these contributions from the four categories should equal 1 for each technology.","-","Financing Source","The classification of financiers by sources, encompassing (1) International Financial Institution concessional loans, (2) Domestic Public Sector concessional loans, (3) International commercial loans, and (4) Domestic commercial loans.  ","-","Carbon Price","The parameter carbon price refers to the cost assigned to each tonne of carbon dioxide (CO2) emitted, typically expressed in dollars per tonne, representing the financial value of carbon emissions in regulatory or market-based systems.","-","PWRHYD003","Hydropower plant - Small (<10MW)","Hydropower"]
[null,"GDP Growth Rate","The parameter defines annual percentage growth rate of GDP.","-","Grace period","The grace period parameter represents the duration, measured in years, from the loan's issuance to the initial repayment of principal.","-","CO2 Emissions","The parameter CO2 emissions refers to the total amount of greenhouse gases released into the atmosphere, expressed in megatonnes (Mt) of CO2 equivalent (CO2e).","-","PWRWND001","Wind farm - Onshore","Onshore Wind"]
[null,"WACC","The Weighted Average Cost of Capital (WACC) parameter reflects the combined cost of capital from various sources, including both debt and equity. It should be determined by weighting the cost of each capital type based on its proportion of the total capital and then summing them together.","-","Grant Element","The parameter grant element refers to the concessional portion of a financial instrument, representing the difference between the loan's actual terms and standard market terms, expressed as a percentage of the loan amount.","-","Electricity Production","The parameter electricity production refers to the total amount of electricity generated at a national scale, expressed in petajoules (PJ).","-","PWRWND002","Wind farm - Offshore","Offshore Wind"]
[null,null,null,"-","Market Element","The parameter market element refers to the portion of a financial instrument that reflects commercial lending terms, expressed as 1 minus the grant element.","-","Fixed Cost","The parameter fixed cost refers to the ongoing expenses that remain constant over time, regardless of the level of energy production, such as maintenance or operational costs,  typically expressed in millions of USD.","-","PWRNUC","Nuclear power plant","Nuclear"]
[null,null,null,null,"Maturity","The parameter maturity refers to the remaining length of the financing term, calculated as the difference between the finances original term and the number of years elapsed since issuance.","-","Fossil Fuel Expenditure","The parameter fossil fuel expenditure refers to the total cost incurred for purchasing fossil fuels, such as coal, oil, or natural gas, required for energy generation. This expenditure is a type of variable cost that fluctuates based on the volume of fossil fuel consumed,  typically expressed in millions of USD.","-","PWRTRN","Electricity transmission","Transmission"]
[null,null,null,null,"Name of Financier","The name of the financial organisation that is to carry out transactions. ","-","Revenue","The parameter revenue refers to the total income generated from fossil fuel projects through the sale of energy or fossil fuels, typically expressed in millions of USD.","-","PWRDIST","Electricity distribution","Distribution"]
[null,null,null,null,"Name of Project","The name of the project receiving financing.  ","-","Variable Cost","The parameter variable cost refers to the expenses that change in direct proportion to the level of energy production or consumption, such as fuel or operational costs, typically expressed in millions of USD.","-","PWROHC003","Light fuel oil standalone generator (1kW)","Oil"]
[null,null,null,null,"Origin of Finance","The geographic source of the financing, categories include International OECD, International China, International Other, and Domestic. ","-",null,null,"-","PWRSOL002","Solar PV - distributed with storage","Solar PV"]
[null,null,null,null,"Project Close","This parameter marks financial closure, indicating the year when the procurement phase ends with the signing of the PPP contract, meeting financing prerequisites, and securing funds for Project Company to start construction.","-",null,null,"-","PWRHYD004","Hydropower plant - Off-grid","Hydropower"]
[null,null,null,null,"Rate","The interest rate for loans, and for equity, the Return on Equity (RoE). ","-",null,null,"-","PWRSOL001S","Solar PV - Utility with 2-hour storage","Solar PV"]
[null,null,null,null,"Repayment Currency","The parameter repayment currency refers to the selection of the currency used for loan repayments in the model, allowing the user to choose between foreign currency (USD) or local currency.","-",null,null,"-","PWRWND001S","Onshore wind with storage","Onshore Wind"]
[null,null,null,null,"Schedule","The schedule specifies the timing and amounts of interest and principal repayments required for a loan, which may be Equity, Equal Principal Payments (EPP), EPP with Grace Years for Principal,  EPP with Grace Years for Principal and interest, Lump Sum Principal or Lump Sum Principal and interest. ","-",null,null,null,"BESS","Battery Energy Storage System","Battery"]
[null,null,null,null,"Source","The category of technology being financed, e.g., fossil fuel, renewable or grid.","-"]
[null,null,null,null,"Sum of Repayment","The parameter sum of repayment refers to the total repayment volume over the loan term, including both principal and interest, without applying discounting.","-"]
[null,null,null,null,"Technology","The type of energy technology being financed, e.g., geothermal or biomass. ","-"]
[null,null,null,null,"Term","The parameter \"term\" denotes the duration,  in years, of a loan or, in the case of equity, the operational life of the project being financed.","-"]
[null,null,null,null,"Total Discounted Payment","The parameter total discounted payment refers to the total repayment volume over the repayment period, including principal and interest, discounted at the future WACC to reflect its present value.","-"]
[null,null,null,null,"Type of Finance","The classification of the financing source as either debt or equity.","-"]
[null,null,null,null,"Volume of Finance","The principal value of the finance provided in Millions.","-"]
[null,null,null,null,"Year","The Start Year parameter specifies the year when financing repayment begins, initiating from loan year 0.","-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]

{"sheet":"Visualisation Dashboard","index":1,"n_rows":232,"n_cols":42,"rows_kept":232,"cut":false,"hidden":false,"merged":[[214,0,215,58],[3,0,4,58],[32,0,33,58],[86,0,87,58],[116,0,117,58],[184,0,185,58],[177,1,177,2],[178,1,178,2],[179,1,179,2],[180,1,180,2],[0,0,0,58],[1,0,1,58],[147,31,147,36],[173,1,174,7],[176,1,176,2],[175,1,175,2]]}
["MINFin"]
["Visualisation Dashboard"]
[]
["MINFin Projections"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Financing Needs Projections"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",2025,2030,2035,2040,2045,2050,2055,2060,2065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net1",{"$f":"TRANSPOSE('OSeMOSYS (Input)'!$AG$143:$AG$151)+TRANSPOSE('OSeMOSYS (Input)'!$AC$143:$AC$151)+TRANSPOSE('OSeMOSYS (Input)'!$Z$143:$Z$151)+TRANSPOSE('OSeMOSYS (Input)'!$AF$143:$AF$151)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net2",{"$f":"TRANSPOSE('OSeMOSYS (Input)'!$AG$143:$AG$151)+TRANSPOSE('OSeMOSYS (Input)'!$AC$143:$AC$151)+TRANSPOSE('OSeMOSYS (Input)'!$Z$143:$Z$151)+TRANSPOSE('OSeMOSYS (Input)'!$AF$143:$AF$151)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pos1",1,{"$f":"AE42+1","v":5},9,13,17,21,25,29,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pos2",{"$f":"AE41+$AE$43","v":4},8,12,16,20,24,28,32,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spacing",3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"FFRM","NZ Cost (Million US$)"]
[null,null,null,null,"Coal",{"$f":"SUM('Investment Needs'!C172:AV172)","v":0}]
[null,null,null,null,"Gas",{"$f":"SUM('Investment Needs'!C175:AV175)","v":0}]
[null,null,null,null,"Oil",{"$f":"SUM('Investment Needs'!C178:AV178)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Funding Availability Projections"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Historic Financing "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null," ","rank","source","vol","market"," "]
[null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"5-RANK(P121,$P$121:$P$124)","v":4},"Conc Dom",{"$f":"SUMIFS('Financing Baseline'!K49:K516,'Financing Baseline'!F49:F516,\"Conc_DPS\",'Financing Baseline'!G49:G516,\"Loan\")","v":0},{"$f":"IFERROR(SUMPRODUCT(IF('Financing Baseline'!F49:F516=\"Conc_DPS\",1,0),IF('Financing Baseline'!G49:G516=\"Loan\",1,0),'Financing Baseline'!K49:K516,'Financing Baseline'!X49:X516)/'Visualisation Dashboard'!O121,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"5-RANK(P122,$P$121:$P$124)","v":4},"Conc Intl",{"$f":"SUMIFS('Financing Baseline'!K49:K516,'Financing Baseline'!F49:F516,\"Conc_IFI\",'Financing Baseline'!G49:G516,\"Loan\")","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF('Financing Baseline'!F49:F516=\"Conc_IFI\",1,0),IF('Financing Baseline'!G49:G516=\"Loan\",1,0),'Financing Baseline'!K49:K516,'Financing Baseline'!X49:X516)/\n'Visualisation Dashboard'!O122,\n0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"5-RANK(P123,$P$121:$P$124)","v":4},"Com Dom",{"$f":"SUMIFS('Financing Baseline'!K49:K516,'Financing Baseline'!G49:G516,\"Loan\",'Financing Baseline'!F49:F516,\"Comm_Dom\")","v":0},{"$f":"IFERROR(SUMPRODUCT(IF('Financing Baseline'!F49:F516=\"Comm_Dom\",1,0),IF('Financing Baseline'!G49:G516=\"Loan\",1,0),'Financing Baseline'!K49:K516,'Financing Baseline'!X49:X516)/'Visualisation Dashboard'!O123,0)","v":0},null," "]
[null,null,null,"Provider","Instrument","Origin","Source",null,null,null,null," ",{"$f":"5-RANK(P124,$P$121:$P$124)","v":4},"Com Intl",{"$f":"SUMIFS('Financing Baseline'!K49:K516,'Financing Baseline'!G49:G516,\"Loan\",'Financing Baseline'!F49:F516,\"Comm_Intl\")","v":0},{"$f":"IFERROR(SUMPRODUCT(IF('Financing Baseline'!F49:F516=\"Comm_Intl\",1,0),IF('Financing Baseline'!G49:G516=\"Loan\",1,0),'Financing Baseline'!K49:K516,'Financing Baseline'!X49:X516)/'Visualisation Dashboard'!O124,0)","v":0},null," "]
[null,null,1,{"$f":"'Financing Baseline'!L31","v":0},{"$f":"'Financing Baseline'!K16","v":0},{"$f":"'Financing Baseline'!L33","v":0},{"$f":"'High Level Dashboard'!F53","v":0},null,null,null,null," ",{"$f":"IFERROR(VLOOKUP(1,$M$121:$N$124,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(2,$M$121:$N$124,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(3,$M$121:$N$124,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(4,$M$121:$N$124,2,FALSE),\"\")","v":"Conc Dom"},null," "]
[null,null,2,{"$f":"'Financing Baseline'!L32","v":0},{"$f":"'Financing Baseline'!L16","v":1},{"$f":"'Financing Baseline'!L34","v":0},{"$f":"'High Level Dashboard'!F54","v":0},null,null,null,null," ",{"$f":"IFERROR(VLOOKUP(M125,$N$121:$O$124,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(N125,$N$121:$O$124,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(O125,$N$121:$O$124,2,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P125,$N$121:$O$124,2,FALSE),0)","v":0},null," "]
[null,null,3,0,0,0,{"$f":"'High Level Dashboard'!F55","v":0},null,null,null,null,0,{"$f":"IFERROR(VLOOKUP(1,$M$121:$P$124,4,FALSE),\"\")","v":""},null,null,null," "," "]
[null,null,4,0,0,0,{"$f":"'High Level Dashboard'!F56","v":0},null,null,null,null,{"$f":"IFERROR(VLOOKUP(1,$M$121:$O$124,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(1,$M$121:$P$124,4,FALSE),\"\")","v":""},null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(1,$M$121:$O$124,3,FALSE),0)","v":0}," "," "," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(1,$M$121:$O$124,3,FALSE),0)","v":0}," ",{"$f":"IFERROR(VLOOKUP(2,$M$121:$P$124,4,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(2,$M$121:$O$124,3,FALSE)+$L$128,0)","v":0},null,{"$f":"IFERROR(VLOOKUP(2,$M$121:$P$124,4,FALSE),\"\")","v":""},null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(2,$M$121:$O$124,3,FALSE)+$L$128,0)","v":0},null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(2,$M$121:$O$124,3,FALSE)+$L$128,0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(3,$M$121:$P$124,4,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(3,$M$121:$O$124,3,FALSE)+$L$131,0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(3,$M$121:$P$124,4,FALSE),\"\")","v":""},null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(3,$M$121:$O$124,3,FALSE)+$L$131,0)","v":0},null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(3,$M$121:$O$124,3,FALSE)+$L$131,0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(4,$M$121:$P$124,4,FALSE),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(4,$M$121:$O$124,3,FALSE)+$L$134,0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(4,$M$121:$P$124,4,FALSE),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null," "," "," "]
[null,null,null,"Financing Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC Calculation"]
[null,null,"Conc IFI (Debt)",{"$f":"'Financing Baseline'!B32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rank","Technology","IRR","Share of Equity","Interest Rate","Share of Debt","Volume of Finance","WACC"]
[null,null,"Conc DPS (Debt)",{"$f":"'Financing Baseline'!B33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AK150,$AK$150:$AK$159,1)+COUNTIF(AK150:$AK$159,AK150)-1,\"\")","v":""},{"$f":"IF(_xlfn.UNIQUE('Financing Baseline'!$C$49:$C$516)=0,\"\",_xlfn.UNIQUE('Financing Baseline'!$C$49:$C$516))","v":""},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE150, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE150, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ150,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE150, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE150, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ150,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE150, 'Financing Baseline'!$N$49:$N$516)","v":0},{"$f":"IFERROR(\n(AF150*(AG150/(AG150+AI150)))+\n(AH150*(AI150/(AG150+AI150))),\n\"\")","v":""}]
[null,null,"Comm Intl (Debt)",{"$f":"'Financing Baseline'!B34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AK151,$AK$150:$AK$159,1)+COUNTIF(AK151:$AK$159,AK151)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE151, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE151, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ151,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE151, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE151, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ151,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE151, 'Financing Baseline'!$N$49:$N$516)","v":0},{"$f":"IFERROR(\n(AF151*(AG151/(AG151+AI151)))+\n(AH151*(AI151/(AG151+AI151))),\n\"\")","v":""}]
[null,null,"Comm Dom (Debt)",{"$f":"'Financing Baseline'!B35","v":0},null,null,null,null," ",null,null,null,"Market Elements by Financier",null,null,null,null,null,null,"Market Elements by Financier",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AK152,$AK$150:$AK$159,1)+COUNTIF(AK152:$AK$159,AK152)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE152, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE152, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ152,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE152, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE152, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ152,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE152, 'Financing Baseline'!$N$49:$N$516)","v":0},""]
[null,null,"Conc IFI (Equity)",{"$f":"'Financing Baseline'!B24","v":0},null,null,null,null," ",null,null,null,{"$f":"_xlfn._xlws.FILTER(_xlfn._xlws.SORT(_xlfn.UNIQUE('Financing Baseline'!$I$49:$I$516)),_xlfn._xlws.SORT(_xlfn.UNIQUE('Financing Baseline'!$I$49:$I$516))<>0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$I$49:$I$516,M153,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\"), 0)","v":0},{"$f":"_xlfn.RANK.EQ(N153, N$153:N$159) + COUNTIF(N$153:N153, N153) - 1","v":1},{"$f":"IF(_xlfn.XLOOKUP(R153,$O$153:$O$159,$M$153:$M$159,\"\")=0,\"\",_xlfn.XLOOKUP(R153,$O$153:$O$159,$M$153:$M$159,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP(R153,$O$153:$O$159,$N$153:$N$159)","v":0},1,null,{"$f":"_xlfn._xlws.FILTER(_xlfn._xlws.SORT(_xlfn.UNIQUE('Financing Baseline'!$F$49:$F$516)),_xlfn._xlws.SORT(_xlfn.UNIQUE('Financing Baseline'!$F$49:$F$516))<>0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$F$49:$F$516,T153,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\"), 0)","v":0},{"$f":"RANK(U153,$U$153:$U$156,1)","v":1},{"$f":"IF(_xlfn.XLOOKUP(Y153,$V$153:$V$156,$T$153:$T$156,\"\")=0,\"\",_xlfn.XLOOKUP(Y153,$V$153:$V$156,$T$153:$T$156,\"\"))","v":{"$error":"#VALUE!"}},{"$f":"_xlfn.XLOOKUP(Y153,$V$153:$V$156,$U$153:$U$156)","v":0},1,null,null,null,null,{"$f":"IFERROR(RANK($AK153,$AK$150:$AK$159,1)+COUNTIF(AK153:$AK$159,AK153)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE153, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE153, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ153,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE153, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE153, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ153,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE153, 'Financing Baseline'!$N$49:$N$516)","v":0},""]
[null,null,"Conc DPS (Equity)",{"$f":"'Financing Baseline'!B25","v":0},null,null,null," "," ",null,null,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$I$49:$I$516,M154,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\" ), 0)","v":0},{"$f":"_xlfn.RANK.EQ(N154, N$153:N$159) + COUNTIF(N$153:N154, N154) - 1","v":2},{"$f":"IF(_xlfn.XLOOKUP(R154,$O$153:$O$159,$M$153:$M$159,\"\")=0,\"\",_xlfn.XLOOKUP(R154,$O$153:$O$159,$M$153:$M$159,\"\"))","v":""},{"$f":"_xlfn.XLOOKUP(R154,$O$153:$O$159,$N$153:$N$159)","v":0},2,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$F$49:$F$516,T154,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\"), 0)","v":0},{"$f":"RANK(U154,$U$153:$U$156,1)","v":1},{"$f":"IF(_xlfn.XLOOKUP(Y154,$V$153:$V$156,$T$153:$T$156,\"\")=0,\"\",_xlfn.XLOOKUP(Y154,$V$153:$V$156,$T$153:$T$156,\"\"))","v":""},{"$f":"_xlfn.XLOOKUP(Y154,$V$153:$V$156,$U$153:$U$156)","v":{"$error":"#N/A"}},2,null,null,null,null,{"$f":"IFERROR(RANK($AK154,$AK$150:$AK$159,1)+COUNTIF(AK154:$AK$159,AK154)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE154, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE154, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ154,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE154, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE154, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ154,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE154, 'Financing Baseline'!$N$49:$N$516)","v":0},""]
[null,null,"Comm Intl (Equity)",{"$f":"'Financing Baseline'!B26","v":0},null,null,null," "," ",null,null,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$I$49:$I$516,M155,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\" ), 0)","v":0},{"$f":"_xlfn.RANK.EQ(N155, N$153:N$159) + COUNTIF(N$153:N155, N155) - 1","v":3},"",{"$f":"_xlfn.XLOOKUP(R155,$O$153:$O$159,$N$153:$N$159)","v":0},3,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$F$49:$F$516,T155,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\"), 0)","v":0},1,"",{"$error":"#N/A"},3,null,null,null,null,{"$f":"IFERROR(RANK($AK155,$AK$150:$AK$159,1)+COUNTIF(AK155:$AK$159,AK155)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE155, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE155, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ155,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE155, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE155, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ155,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE155, 'Financing Baseline'!$N$49:$N$516)","v":0},""]
[null,null,"Comm Dom (Equity)",{"$f":"'Financing Baseline'!B27","v":0},null,null,null," "," ",null,null,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$I$49:$I$516,M156,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\" ), 0)","v":0},{"$f":"_xlfn.RANK.EQ(N156, N$153:N$159) + COUNTIF(N$153:N156, N156) - 1","v":4},"",0,4,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$F$49:$F$516,T156,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\"), 0)","v":0},1,"",{"$error":"#N/A"},4,null,null,null,null,{"$f":"IFERROR(RANK($AK156,$AK$150:$AK$159,1)+COUNTIF(AK156:$AK$159,AK156)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE156, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE156, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ156,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE156, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE156, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ156,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE156, 'Financing Baseline'!$N$49:$N$516)","v":0},""]
[null,null,null,null,null,null,null," "," ",null,null,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$I$49:$I$516,M157,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\" ), 0)","v":0},{"$f":"_xlfn.RANK.EQ(N157, N$153:N$159) + COUNTIF(N$153:N157, N157) - 1","v":5},"",0,5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AK157,$AK$150:$AK$159,1)+COUNTIF(AK157:$AK$159,AK157)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE157, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE157, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ157,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE157, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE157, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ157,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE157, 'Financing Baseline'!$N$49:$N$516)","v":0},""]
[null,null,null,null,null,null,null," "," ",null,null,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$I$49:$I$516,M158,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\" ), 0)","v":0},{"$f":"_xlfn.RANK.EQ(N158, N$153:N$159) + COUNTIF(N$153:N158, N158) - 1","v":6},"",0,6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AK158,$AK$150:$AK$159,1)+COUNTIF(AK158:$AK$159,AK158)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE158, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE158, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ158,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE158, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE158, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ158,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE158, 'Financing Baseline'!$N$49:$N$516)","v":0},""]
[null,null,null,null,null,null,null," "," ",null,null,null,null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$X$49:$X$516,'Financing Baseline'!$I$49:$I$516,M159,'Financing Baseline'!$G$49:$G$516,\"<>\"&\"Equity\" ), 0)","v":0},{"$f":"_xlfn.RANK.EQ(N159, N$153:N$159) + COUNTIF(N$153:N159, N159) - 1","v":7},"",0,7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK($AK159,$AK$150:$AK$159,1)+COUNTIF(AK159:$AK$159,AK159)-1,\"\")","v":""},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, AE159, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, $AE159, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/$AJ159,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$46:$P$513, 'Financing Baseline'!$C$46:$C$513, AE159, 'Financing Baseline'!$G$46:$G$513, \"Loan\"),0)","v":0},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516, 'Financing Baseline'!$C$49:$C$516, AE159, 'Financing Baseline'!$G$49:$G$516, \"Loan\")/$AJ159,0)","v":0},{"$f":"SUMIF('Financing Baseline'!$C$49:$C$516, AE159, 'Financing Baseline'!$N$49:$N$516)","v":0},""]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RANKED"]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology","IRR","Share of Equity","Interest Rate","Share of Debt","Volume of Finance","WACC"]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($AD162,$AD$150:$AK$159,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($AD162,$AD$150:$AK$159,3,FALSE),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP($AD162,$AD$150:$AK$159,4,FALSE),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP($AD162,$AD$150:$AK$159,5,FALSE),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP($AD162,$AD$150:$AK$159,6,FALSE),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP($AD162,$AD$150:$AK$159,7,FALSE),\"-\")","v":"-"},{"$f":"IFERROR(VLOOKUP($AD162,$AD$150:$AK$159,8,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"","-","-","-","-","-",{"$f":"IFERROR(VLOOKUP($AD163,$AD$150:$AK$159,8,FALSE),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"","-","-","-","-","-","-"]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"","-","-","-","-","-","-"]
[null,null,null,null,null,null,null," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"","-","-","-","-","-","-"]
[" "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"","-","-","-","-","-","-"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology","Loan","Equity",null,"Debt","Equity"]
[null,"Terms of Debt Finance",null,null,null,null,null,null,null,null,null,null,"Source","Loan","Equity",null,"Debt","Equity",null,null,"Source","Loan","Equity",null,"Debt","Equity",null,null,null,null,1,{"$f":"_xlfn.RANK.EQ(AH174, AH$174:AH$183) + COUNTIF(AH$174:AH174, AH174) - 1","v":{"$error":"#VALUE!"}},{"$f":"IF(_xlfn.UNIQUE('Financing Baseline'!$C$49:$C$516)=0,\"\",_xlfn.UNIQUE('Financing Baseline'!$C$49:$C$516))","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG174,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG174),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG174,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG174),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(AE174,$AF$174:$AF$183,$AG$174:$AG$183,\"\")=0,\"\",_xlfn.XLOOKUP(AE174,$AF$174:$AF$183,$AG$174:$AG$183,\"\"))","v":""},{"$f":"_xlfn.XLOOKUP(AE174,$AF$174:$AF$183,$AH$174:$AH$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP(AE174,$AF$174:$AF$183,$AI$174:$AI$183)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"_xlfn.RANK.EQ(N175, N$175:N$181) + COUNTIF(N$175:N175, N175) - 1","v":{"$error":"#VALUE!"}},{"$f":"_xlfn._xlws.FILTER(_xlfn._xlws.SORT(_xlfn.UNIQUE('Financing Baseline'!$I$49:$I$516)),_xlfn._xlws.SORT(_xlfn.UNIQUE('Financing Baseline'!$I$49:$I$516))<>0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M175,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!N$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M175),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M175,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!O$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M175),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(K175,$L$175:$L$181,$M$175:$M$181,\"\")=0,\"\",_xlfn.XLOOKUP(K175,$L$175:$L$181,$M$175:$M$181,\"\"))","v":""},{"$f":"_xlfn.XLOOKUP(K175,$L$175:$L$181,$N$175:$N$181)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP(K175,$L$175:$L$181,$O$175:$O$181)","v":{"$error":"#N/A"}},1,{"$f":"_xlfn.RANK.EQ(V175, V$175:V$178) + COUNTIF(V$175:V175, V175) - 1","v":{"$error":"#VALUE!"}},{"$f":"_xlfn._xlws.FILTER(_xlfn._xlws.SORT(_xlfn.UNIQUE('Financing Baseline'!$F$49:$F$516)),_xlfn._xlws.SORT(_xlfn.UNIQUE('Financing Baseline'!$F$49:$F$516))<>0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U175,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!V$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U175),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U175,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!W$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U175),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(S175,$T$175:$T$178,$U$175:$U$178,\"\")=0,\"\",_xlfn.XLOOKUP(S175,$T$175:$T$178,$U$175:$U$178,\"\"))","v":""},{"$f":"_xlfn.XLOOKUP(S175,$T$175:$T$178,$V$175:$V$178)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP(S175,$T$175:$T$178,$W$175:$W$178)","v":{"$error":"#N/A"}},null,null,null,null,2,{"$f":"_xlfn.RANK.EQ(AH175, AH$174:AH$183) + COUNTIF(AH$174:AH175, AH175) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG175,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG175),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG175,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG175),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(AE175,$AF$174:$AF$183,$AG$174:$AG$183,\"\")=0,\"\",_xlfn.XLOOKUP(AE175,$AF$174:$AF$183,$AG$174:$AG$183,\"\"))","v":""},{"$f":"_xlfn.XLOOKUP(AE175,$AF$174:$AF$183,$AH$174:$AH$183)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP(AE175,$AF$174:$AF$183,$AI$174:$AI$183)","v":{"$error":"#N/A"}}]
[null,null,null,"Conc Intl","Conc Dom","Comm Dom","Comm Intl","Average",null,null,2,{"$f":"_xlfn.RANK.EQ(N176, N$175:N$181) + COUNTIF(N$175:N176, N176) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M176,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!N$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M176),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M176,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!O$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M176),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(K176,$L$175:$L$181,$M$175:$M$181,\"\")=0,\"\",_xlfn.XLOOKUP(K176,$L$175:$L$181,$M$175:$M$181,\"\"))","v":""},{"$f":"_xlfn.XLOOKUP(K176,$L$175:$L$181,$N$175:$N$181)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP(K176,$L$175:$L$181,$O$175:$O$181)","v":{"$error":"#N/A"}},2,{"$f":"_xlfn.RANK.EQ(V176, V$175:V$178) + COUNTIF(V$175:V176, V176) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U176,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!V$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U176),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U176,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!W$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U176),\"\")","v":""},{"$f":"IF(_xlfn.XLOOKUP(S176,$T$175:$T$178,$U$175:$U$178,\"\")=0,\"\",_xlfn.XLOOKUP(S176,$T$175:$T$178,$U$175:$U$178,\"\"))","v":""},{"$f":"_xlfn.XLOOKUP(S176,$T$175:$T$178,$V$175:$V$178)","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP(S176,$T$175:$T$178,$W$175:$W$178)","v":{"$error":"#N/A"}},null,null,null,null,3,{"$f":"_xlfn.RANK.EQ(AH176, AH$174:AH$183) + COUNTIF(AH$174:AH176, AH176) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG176,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG176),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG176,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG176),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Average Interest Rate \n(%)",null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!P49:P230, 'Financing Baseline'!F49:F230, \"Conc_IFI\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!P49:P230, 'Financing Baseline'!F49:F230, \"Conc_DPS\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!P49:P230, 'Financing Baseline'!F49:F230, \"Comm_Dom\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!P49:P230, 'Financing Baseline'!F49:F230, \"Comm_Intl\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT($D$181:$G$181,D177:G177)/SUM($D$181:$G$181), 0)","v":0},null,null,3,{"$f":"_xlfn.RANK.EQ(N177, N$175:N$181) + COUNTIF(N$175:N177, N177) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M177,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!N$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M177),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M177,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!O$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M177),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"},3,{"$f":"_xlfn.RANK.EQ(V177, V$175:V$178) + COUNTIF(V$175:V177, V177) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U177,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!V$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U177),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U177,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!W$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U177),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,4,{"$f":"_xlfn.RANK.EQ(AH177, AH$174:AH$183) + COUNTIF(AH$174:AH177, AH177) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG177,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG177),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG177,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG177),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Average Grace Period \n(years)",null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!S49:S230, 'Financing Baseline'!F49:F230, \"Conc_IFI\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!S49:S230, 'Financing Baseline'!F49:F230, \"Conc_DPS\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!S49:S230, 'Financing Baseline'!F49:F230, \"Comm_Dom\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!S49:S230, 'Financing Baseline'!F49:F230, \"Comm_Intl\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT($D$181:$G$181,D178:G178)/SUM($D$181:$G$181), 0)","v":0},null,null,4,{"$f":"_xlfn.RANK.EQ(N178, N$175:N$181) + COUNTIF(N$175:N178, N178) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M178,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!N$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M178),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M178,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!O$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M178),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"},4,{"$f":"_xlfn.RANK.EQ(V178, V$175:V$178) + COUNTIF(V$175:V178, V178) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U178,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!V$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U178),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U178,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!W$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,'Visualisation Dashboard'!$U178),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,5,{"$f":"_xlfn.RANK.EQ(AH178, AH$174:AH$183) + COUNTIF(AH$174:AH178, AH178) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG178,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG178),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG178,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG178),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,{"$f":"IFERROR(VLOOKUP(#REF!,$M$187:$T$200,8,FALSE),\"-\")","v":"-"}]
[null,"Average Term of Loan \n(years)",null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!Q49:Q230, 'Financing Baseline'!F49:F230, \"Conc_IFI\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!Q49:Q230, 'Financing Baseline'!F49:F230, \"Conc_DPS\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!Q49:Q230, 'Financing Baseline'!F49:F230, \"Comm_Dom\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!Q49:Q230, 'Financing Baseline'!F49:F230, \"Comm_Intl\", 'Financing Baseline'!G49:G230, \"Loan\"), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT($D$181:$G$181,D179:G179)/SUM($D$181:$G$181), 0)","v":0},null,null,5,{"$f":"_xlfn.RANK.EQ(N179, N$175:N$181) + COUNTIF(N$175:N179, N179) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M179,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!N$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M179),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M179,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!O$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M179),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"_xlfn.RANK.EQ(AH179, AH$174:AH$183) + COUNTIF(AH$174:AH179, AH179) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG179,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG179),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG179,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG179),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Average Grant Element",null,{"$f":"'Financing Baseline'!J32","v":0},{"$f":"'Financing Baseline'!J33","v":0},{"$f":"'Financing Baseline'!J35","v":0},{"$f":"'Financing Baseline'!J34","v":0},{"$f":"IFERROR(SUMPRODUCT($D$181:$G$181,D180:G180)/SUM($D$181:$G$181), 0)","v":0},null,null,6,{"$f":"_xlfn.RANK.EQ(N180, N$175:N$181) + COUNTIF(N$175:N180, N180) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M180,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!N$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M180),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M180,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!O$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M180),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"_xlfn.RANK.EQ(AH180, AH$174:AH$183) + COUNTIF(AH$174:AH180, AH180) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG180,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG180),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG180,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG180),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Total Financing Volume \n(US $M)",null,{"$f":"SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,\"Conc_IFI\",'Financing Baseline'!$G$49:$G$516,\"Loan\")","v":0},{"$f":"SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,\"Conc_DPS\",'Financing Baseline'!$G$49:$G$516,\"Loan\")","v":0},{"$f":"SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,\"Comm_Dom\",'Financing Baseline'!$G$49:$G$516,\"Loan\")","v":0},{"$f":"SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$F$49:$F$516,\"Comm_Intl\",'Financing Baseline'!$G$49:$G$516,\"Loan\")","v":0},{"$f":"SUM(D181:G181)","v":0},null,null,7,{"$f":"_xlfn.RANK.EQ(N181, N$175:N$181) + COUNTIF(N$175:N181, N181) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M181,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!N$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M181),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M181,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!O$174)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$I$49:$I$516,'Visualisation Dashboard'!$M181),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"_xlfn.RANK.EQ(AH181, AH$174:AH$183) + COUNTIF(AH$174:AH181, AH181) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG181,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG181),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG181,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG181),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"_xlfn.RANK.EQ(AH182, AH$174:AH$183) + COUNTIF(AH$174:AH182, AH182) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG182,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG182),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG182,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG182),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"_xlfn.RANK.EQ(AH183, AH$174:AH$183) + COUNTIF(AH$174:AH183, AH183) - 1","v":{"$error":"#VALUE!"}},null,{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG183,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AH$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG183),\"\")","v":""},{"$f":"IFERROR(SUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG183,'Financing Baseline'!$G$49:$G$516,'Visualisation Dashboard'!AI$173)/\nSUMIFS('Financing Baseline'!$N$49:$N$516,'Financing Baseline'!$C$49:$C$516,'Visualisation Dashboard'!$AG183),\"\")","v":""},"",{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(RANK(T184,$T$184:$T$188),\"-\")","v":"-"},null,{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, N184, 'Financing Baseline'!$G$49:$G$516, \"Equity\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$K$49:$K$516, 'Financing Baseline'!$C$49:$C$516, N184, 'Financing Baseline'!$G$49:$G$516, \"Equity\"))/S184,0)","v":0},{"$f":"IFERROR(AVERAGEIFS('Financing Baseline'!$P$49:$P$516, 'Financing Baseline'!$C$49:$C$516, N184, 'Financing Baseline'!$G$49:$G$516, \"Loan\"),0)","v":0},{"$f":"IFERROR((SUMIFS('Financing Baseline'!$K$49:$K$516, 'Financing Baseline'!$C$49:$C$516, N184, 'Financing Baseline'!$G$49:$G$516, \"Loan\"))/S184,0)","v":0},{"$f":"SUMIF('Financing Baseline'!C54:C526, N184, 'Financing Baseline'!K54:K526)","v":0},{"$f":"IFERROR(\n(O184*(P184/(P184+R184)))+\n(Q184*(R184/(P184+R184))),\n\"\")","v":""}]
["Future Financing Needs Projections"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Financial Instrument Projections"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Donor","Recipient"]
[null,"Grants",{"$f":"'Financial Instruments'!B12","v":0},{"$f":"'Financial Instruments'!B13","v":0}]
[null,"Loan",{"$f":"'Financial Instruments'!B37","v":0},{"$f":"'Financial Instruments'!B38","v":0}]
[null,"Combination",{"$f":"'Financial Instruments'!B57","v":0},{"$f":"'Financial Instruments'!B58","v":0}]
[null,"Grant Element",{"$f":"'Financial Instruments'!B75","v":0},{"$f":"'Financial Instruments'!B76","v":0}]
[null,"Carbon Credit",{"$f":"'Financial Instruments'!B123","v":0},{"$f":"'Financial Instruments'!B124","v":0}]
[null,"Debt Write-Off",{"$f":"'Financial Instruments'!B135","v":0},{"$f":"'Financial Instruments'!B136","v":0}]

{"sheet":"Financial Instruments","index":2,"n_rows":141,"n_cols":48,"rows_kept":141,"cut":false,"hidden":false,"merged":[[120,0,120,47],[132,0,132,47],[9,0,9,47],[34,0,34,47],[54,0,54,47],[72,0,72,47]]}
["MINFin"]
["Financial Instruments"]
[]
["Capital Provider Discount Rate"]
["Capital Recipient Discount Rate"]
[]
[{"$f":"'High Level Dashboard'!A62","v":"Scenario"},{"$f":"'High Level Dashboard'!C62","v":"NetZero"}]
[]
[null,"Total Over Modelling Period",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[" 1. Grants"]
["1a. Undiscounted",{"$f":"SUM(C11:AV11)","v":0},{"$f":"C30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1a. Donor",{"$f":"SUM(C12:AV12)","v":0},{"$f":"(-C17+(C26+C31))/(1+$B$4)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1a. Recipient",{"$f":"SUM(C13:AV13)","v":0},{"$f":"(C17-(C26+C31))/(1+$B$5)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(C17:AB17)","v":0}]
["1a - Without FF Savings"]
["Cumulative Grant Requirement (Million US$)",{"$f":"SUM(C17:AV17)","v":0}]
["Annual Grant Requirement (Million US$)",null,{"$f":"SUM(C18:C21)","v":0},{"$f":"SUM(D18:D21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y18:Y21)","v":0},{"$f":"SUM(Z18:Z21)","v":0},{"$f":"SUM(AA18:AA21)","v":0},{"$f":"SUM(AB18:AB21)","v":0},{"$f":"SUM(AC18:AC21)","v":0},{"$f":"SUM(AD18:AD21)","v":0},{"$f":"SUM(AE18:AE21)","v":0},{"$f":"SUM(AF18:AF21)","v":0},{"$f":"SUM(AG18:AG21)","v":0},{"$f":"SUM(AH18:AH21)","v":0},{"$f":"SUM(AI18:AI21)","v":0},{"$f":"SUM(AJ18:AJ21)","v":0},{"$f":"SUM(AK18:AK21)","v":0},{"$f":"SUM(AL18:AL21)","v":0},{"$f":"SUM(AM18:AM21)","v":0},{"$f":"SUM(AN18:AN21)","v":0},{"$f":"SUM(AO18:AO21)","v":0},{"$f":"SUM(AP18:AP21)","v":0},{"$f":"SUM(AQ18:AQ21)","v":0},{"$f":"SUM(AR18:AR21)","v":0},{"$f":"SUM(AS18:AS21)","v":0},{"$f":"SUM(AT18:AT21)","v":0},{"$f":"SUM(AU18:AU21)","v":0},{"$f":"SUM(AV18:AV21)","v":0}]
["New Power Generation ($ Million)",null,{"$f":"'Investment Needs'!C12","v":0},{"$f":"'Investment Needs'!D12","v":0},{"$f":"'Investment Needs'!E12","v":0},{"$f":"'Investment Needs'!F12","v":0},{"$f":"'Investment Needs'!G12","v":0},{"$f":"'Investment Needs'!H12","v":0},{"$f":"'Investment Needs'!I12","v":0},{"$f":"'Investment Needs'!J12","v":0},{"$f":"'Investment Needs'!K12","v":0},{"$f":"'Investment Needs'!L12","v":0},{"$f":"'Investment Needs'!M12","v":0},{"$f":"'Investment Needs'!N12","v":0},{"$f":"'Investment Needs'!O12","v":0},{"$f":"'Investment Needs'!P12","v":0},{"$f":"'Investment Needs'!Q12","v":0},{"$f":"'Investment Needs'!R12","v":0},{"$f":"'Investment Needs'!S12","v":0},{"$f":"'Investment Needs'!T12","v":0},{"$f":"'Investment Needs'!U12","v":0},{"$f":"'Investment Needs'!V12","v":0},{"$f":"'Investment Needs'!W12","v":0},{"$f":"'Investment Needs'!X12","v":0},{"$f":"'Investment Needs'!Y12","v":0},{"$f":"'Investment Needs'!Z12","v":0},{"$f":"'Investment Needs'!AA12","v":0},{"$f":"'Investment Needs'!AB12","v":0},{"$f":"'Investment Needs'!AC12","v":0},{"$f":"'Investment Needs'!AD12","v":0},{"$f":"'Investment Needs'!AE12","v":0},{"$f":"'Investment Needs'!AF12","v":0},{"$f":"'Investment Needs'!AG12","v":0},{"$f":"'Investment Needs'!AH12","v":0},{"$f":"'Investment Needs'!AI12","v":0},{"$f":"'Investment Needs'!AJ12","v":0},{"$f":"'Investment Needs'!AK12","v":0},{"$f":"'Investment Needs'!AL12","v":0},{"$f":"'Investment Needs'!AM12","v":0},{"$f":"'Investment Needs'!AN12","v":0},{"$f":"'Investment Needs'!AO12","v":0},{"$f":"'Investment Needs'!AP12","v":0},{"$f":"'Investment Needs'!AQ12","v":0},{"$f":"'Investment Needs'!AR12","v":0},{"$f":"'Investment Needs'!AS12","v":0},{"$f":"'Investment Needs'!AT12","v":0},{"$f":"'Investment Needs'!AU12","v":0},{"$f":"'Investment Needs'!AV12","v":0}]
["Stranded Power Generation ($ Million)",null,{"$f":"TRANSPOSE('FFRM (Input)'!D9:D54)+TRANSPOSE('FFRM (Input)'!G9:G54)+TRANSPOSE('FFRM (Input)'!J9:J54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Variable Cost ($ Million)",null,{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!D139:D184)-TRANSPOSE('OSeMOSYS (Input)'!E139:E184))-(TRANSPOSE('OSeMOSYS (Input)'!AN21:AN66)-TRANSPOSE('OSeMOSYS (Input)'!AN85:AN130))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fixed Cost ($ Million)",null,{"$f":"TRANSPOSE('OSeMOSYS (Input)'!F139:F184)-TRANSPOSE('OSeMOSYS (Input)'!G139:G184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["1b - With FF Savings"]
["Cumulative Grant Requirement Considering FF Savings (Million US$)",{"$f":"SUM(C25:AV25)","v":0}]
["Annual Grant Requirement Considering FF Savings(Million US$)",null,{"$f":"C17-C26","v":0},{"$f":"D17-D26","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P17-P26","v":0},{"$f":"Q17-Q26","v":0},{"$f":"R17-R26","v":0},{"$f":"S17-S26","v":0},{"$f":"T17-T26","v":0},{"$f":"U17-U26","v":0},{"$f":"V17-V26","v":0},{"$f":"W17-W26","v":0},{"$f":"X17-X26","v":0},{"$f":"Y17-Y26","v":0},{"$f":"Z17-Z26","v":0},{"$f":"AA17-AA26","v":0},{"$f":"AB17-AB26","v":0},{"$f":"AC17-AC26","v":0},{"$f":"AD17-AD26","v":0},{"$f":"AE17-AE26","v":0},{"$f":"AF17-AF26","v":0},{"$f":"AG17-AG26","v":0},{"$f":"AH17-AH26","v":0},{"$f":"AI17-AI26","v":0},{"$f":"AJ17-AJ26","v":0},{"$f":"AK17-AK26","v":0},{"$f":"AL17-AL26","v":0},{"$f":"AM17-AM26","v":0},{"$f":"AN17-AN26","v":0},{"$f":"AO17-AO26","v":0},{"$f":"AP17-AP26","v":0},{"$f":"AQ17-AQ26","v":0},{"$f":"AR17-AR26","v":0},{"$f":"AS17-AS26","v":0},{"$f":"AT17-AT26","v":0},{"$f":"AU17-AU26","v":0},{"$f":"AV17-AV26","v":0}]
["Fossil Fuel Savings (Million US$)",null,{"$f":"TRANSPOSE('OSeMOSYS (Input)'!AN85:AN130)-TRANSPOSE('OSeMOSYS (Input)'!AN21:AN66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["1c - With FF and Carbon Savings"]
["Cumulative Grant Requirement Considering FF and Carbon Savings (Million US$)",{"$f":"SUM(C30:AB30)","v":0}]
["Annual Grant Requirement Considering FF and Carbon Savings(Million US$)",null,{"$f":"C25-C31","v":0},{"$f":"D25-D31","v":0},0,0,{"$f":"G25-G31","v":0},{"$f":"H25-H31","v":0},0,{"$f":"J25-J31","v":0},{"$f":"K25-K31","v":0},0,{"$f":"M25-M31","v":0},{"$f":"N25-N31","v":0},{"$f":"O25-O31","v":0},{"$f":"P25-P31","v":0},{"$f":"Q25-Q31","v":0},{"$f":"R25-R31","v":0},{"$f":"S25-S31","v":0},{"$f":"T25-T31","v":0},{"$f":"U25-U31","v":0},{"$f":"V25-V31","v":0},{"$f":"W25-W31","v":0},{"$f":"X25-X31","v":0},{"$f":"Y25-Y31","v":0},{"$f":"Z25-Z31","v":0},{"$f":"AA25-AA31","v":0},{"$f":"AB25-AB31","v":0},{"$f":"AC25-AC31","v":0},{"$f":"AD25-AD31","v":0},{"$f":"AE25-AE31","v":0},{"$f":"AF25-AF31","v":0},{"$f":"AG25-AG31","v":0},{"$f":"AH25-AH31","v":0},{"$f":"AI25-AI31","v":0},{"$f":"AJ25-AJ31","v":0},{"$f":"AK25-AK31","v":0},{"$f":"AL25-AL31","v":0},{"$f":"AM25-AM31","v":0},{"$f":"AN25-AN31","v":0},{"$f":"AO25-AO31","v":0},{"$f":"AP25-AP31","v":0},{"$f":"AQ25-AQ31","v":0},{"$f":"AR25-AR31","v":0},{"$f":"AS25-AS31","v":0},{"$f":"AT25-AT31","v":0},{"$f":"AU25-AU31","v":0},0]
["Carbon Savings (Million US$)",null,{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!S139:S184)-TRANSPOSE('OSeMOSYS (Input)'!R139:R184))*C32:AV32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Carbon Price ($/Ton CO2e)",null,{"$f":"TRANSPOSE('OSeMOSYS (Input)'!U139:U184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[" 2. Loans"]
["2b. Undiscounted",{"$f":"SUM(C36:AV36)","v":0},{"$f":"C50","v":0},{"$f":"D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2b. Donor",{"$f":"SUM(C37:AV37)","v":0},{"$f":"C36/(1+$B$4)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2b. Recipient",0,{"$f":"(C17+(-C45-C51))/(1+$B$5)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["2a - With Fossil Fuel Savings"]
["Donor MIRR",{"$f":"IFERROR(MIRR(C43:AV43,B4,B4), \"\")","v":""}]
["Recipient MIRR",{"$f":"IFERROR(MIRR(C43:AV43,B5,B5), \"\")","v":""}]
["Net Cashflow (Million US$)",{"$f":"SUM(C43:AV43)","v":0},{"$f":"SUM(C44:C45)","v":0},{"$f":"SUM(D44:D45)","v":0},{"$f":"SUM(E44:E45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Incremental Investment Needs Total (Million US$)",{"$f":"SUM(C44:AV44)","v":0},{"$f":"-C17","v":0},{"$f":"-D17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-P17","v":0},0,{"$f":"-R17","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AB17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO17","v":0},0,0,0,0,0,0,0]
["Delta Fossil Fuel Savings (Million US$)",0,{"$f":"TRANSPOSE('OSeMOSYS (Input)'!AN85:AN130)-TRANSPOSE('OSeMOSYS (Input)'!AN21:AN66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["2b - With Fossil Fuel and Carbon Savings"]
["Donor MIRR",{"$f":"IFERROR(MIRR(C50:AV50,B4,B4), \"\")","v":""}]
["Recipient MIRR",{"$f":"IFERROR(MIRR(C50:AV50,B5,B5), \"\")","v":""}]
["Net Cashflow (Million US$)",{"$f":"SUM(C50:AV50)","v":0},{"$f":"C43+C51","v":0},{"$f":"D43+D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Carbon Savings (Million US$)",{"$f":"SUM(C51:AV51)","v":0},{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!S139:S184)-TRANSPOSE('OSeMOSYS (Input)'!R139:R184))*'Financial Instruments'!C52:AV52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Carbon Price ($/Ton CO2e)",{"$f":"AVERAGE(C52:AV52)","v":0},{"$f":"TRANSPOSE('OSeMOSYS (Input)'!U139:U184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[" 3. Grant&Loan"]
["3b. Undiscounted",{"$f":"SUM(C56:AV56)","v":0},{"$f":"(C70-C69)-C69","v":0},{"$f":"D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3b. Donor",{"$f":"SUM(C57:AV57)","v":0},{"$f":"C56/(1+$B$4)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3b. Recipient",0,{"$f":"(C17+C69+(-C45-C51))/(1+$B$5)^(C$9-$C$9+1)","v":0},{"$f":"(D17+(-D45-D51))/(1+$B$5)^(D$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3a - With Fossil Fuel Savings"]
["Donor MIRR",{"$f":"IFERROR(MIRR(C64:AV64,B4,B4), \"\")","v":""}]
["Recipient MIRR",{"$f":"IFERROR(MIRR(C64:AV64,B5,B5), \"\")","v":""}]
["Grant (Million US$)","Goal Seek: -->\n Set: Cell B61, \nTo Value: Cell B5, \nBy Changing: Cell C63"]
["Net Cashflow (Million US$)",null,{"$f":"C43+C63","v":0},{"$f":"D63+D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3b - With Fossil Fuel and Carbon Savings"]
["Donor MIRR",{"$f":"IFERROR(MIRR(C70:AV70,B4,B4), \"\")","v":""}]
["Recipient MIRR",{"$f":"IFERROR(MIRR(C70:AV70,B5,B5), \"\")","v":""}]
["Grant (Million US$)","Goal Seek:   -->\nSet: Cell B67, \nTo Value: Cell B5, \nBy Changing: Cell C69"]
["Net Cashflow (Million US$)",null,{"$f":"C50+C69","v":0},{"$f":"D69+D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[" 4. Grant Element"]
["5. Undiscounted",{"$f":"IFERROR(SUM(C74:AV74),\"No Solution\")","v":0},{"$f":"IFERROR((-C98*$B$79)+((C99+C103)*$B$79),\"\")","v":0},{"$f":"IFERROR((-D98*$B$79)+((D99+D103)*$B$79),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5. Donor",{"$f":"IFERROR(SUM(C75:AV75),\"No Solution\")","v":0},{"$f":"IFERROR(C74/(1+$B$4)^(C$9-$C$9+1),\"\")","v":0},{"$f":"IFERROR(D74/(1+$B$4)^(D$9-$C$9+1),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5. Recipient",{"$f":"IFERROR(SUM(C76:AV76),\"No Solution\")","v":0},{"$f":"IFERROR(((C98*$B$79)-((C99+C103)*$B$79))/(1+$B$5)^(C$9-$C$9+1),\"\")","v":0},{"$f":"IFERROR(((D98*$B$79)-((D99+D103)*$B$79))/(1+$B$5)^(D$9-$C$9+1),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["4a - Interest Rate"]
["Additional Share of Concessional International Finance (Conc IFI)",{"$f":"IF(OR(B80<0,B93>0.001,B93<-0.001),\"No Solution\",B81-'High Level Dashboard'!F53)","v":0}]
["Increase in Share of Concessional International Finance (Conc IFI)",null,"<-- Goal Seek:"]
["Share of Concessional International Finance (Conc IFI)",{"$f":"IFERROR(B80/SUM($B$80,'High Level Dashboard'!$F$54:$H$56), 0)","v":0},"      Set: Cell B93, "]
["Share of Concessional Domestic Finance (Conc DPS)",{"$f":"IFERROR(IF(B81=\"No Solution\",\"\",'High Level Dashboard'!$F$54/SUM($B$80,'High Level Dashboard'!$F$54:$H$56)), 0)","v":0},"      To Value, 0, "]
["Share of Commercial International Finance (Comm Intl)",{"$f":"IFERROR(IF(B81=\"No Solution\",\"\",'High Level Dashboard'!$F$55/SUM($B$80,'High Level Dashboard'!$F$54:$H$56)),0)","v":0},"      By Changing: Cell B80"]
["Share of Commercial Domestic Finance (Comm Dom)",{"$f":"IFERROR(IF(B81=\"No Solution\",\"\",'High Level Dashboard'!$F$56/SUM($B$80,'High Level Dashboard'!$F$54:$H$56)),0)","v":0}]
["Total Contribution Concessional International Finance to New Infrastructure (Conc IFI)",{"$f":"IFERROR(B81*SUM($C$98:$AV$98),\"\")","v":0}]
["Total Contribution Concessional Domestic Finance to New Infrastructure (Conc DPS)",{"$f":"IFERROR(B82*SUM($C$98:$AV$98),\"\")","v":0}]
["Total Contribution Commercial International Finance to New Infrastructure (Comm Intl)",{"$f":"IFERROR(B83*SUM($C$98:$AV$98),\"\")","v":0}]
["Total Contribution Commercial Domestic Finance to New Infrastructure (Comm Dom)",{"$f":"IFERROR(B84*SUM($C$98:$AV$98),\"\")","v":0}]
["Additional Contribution Concessional International Finance to New Infrastructure (Conc IFI)",{"$f":"IFERROR(B79*SUM($C$96:$AV$96),\"\")","v":0}]
[]
["Interest Rate",{"$f":"IFERROR(\n    ((('High Level Dashboard'!F9 * 'High Level Dashboard'!$E$53) +\n      ('High Level Dashboard'!F15 * 'High Level Dashboard'!$E$54) +\n      ('High Level Dashboard'!F21 * 'High Level Dashboard'!$E$55) +\n      ('High Level Dashboard'!F27 * 'High Level Dashboard'!$E$56)) *\n     ((('High Level Dashboard'!F10 * 'High Level Dashboard'!F$9 * 'High Level Dashboard'!$E$53) +\n       ('High Level Dashboard'!F16 * 'High Level Dashboard'!F$15 * 'High Level Dashboard'!$E$54) +\n       ('High Level Dashboard'!F22 * 'High Level Dashboard'!F$21 * 'High Level Dashboard'!$E$55) +\n       ('High Level Dashboard'!F28 * 'High Level Dashboard'!F$27 * 'High Level Dashboard'!$E$56)) /\n      (('High Level Dashboard'!F$9 * 'High Level Dashboard'!$E$53) +\n       ('High Level Dashboard'!F$15 * 'High Level Dashboard'!$E$54) +\n       ('High Level Dashboard'!F$21 * 'High Level Dashboard'!$E$55) +\n       ('High Level Dashboard'!F$27 * 'High Level Dashboard'!$E$56))\n     )\n    ) +\n    ((('High Level Dashboard'!G9 * 'High Level Dashboard'!$E$53) +\n      ('High Level Dashboard'!G15 * 'High Level Dashboard'!$E$54) +\n      ('High Level Dashboard'!G21 * 'High Level Dashboard'!$E$55) +\n      ('High Level Dashboard'!G27 * 'High Level Dashboard'!$E$56)) *\n     ((('High Level Dashboard'!G10 * 'High Level Dashboard'!G$9 * 'High Level Dashboard'!$E$53) +\n       ('High Level Dashboard'!G16 * 'High Level Dashboard'!G$15 * 'High Level Dashboard'!$E$54) +\n       ('High Level Dashboard'!G22 * 'High Level Dashboard'!G$21 * 'High Level Dashboard'!$E$55) +\n       ('High Level Dashboard'!G28 * 'High Level Dashboard'!G$27 * 'High Level Dashboard'!$E$56)) /\n      (('High Level Dashboard'!G$9 * 'High Level Dashboard'!$E$53) +\n       ('High Level Dashboard'!G$15 * 'High Level Dashboard'!$E$54) +\n       ('High Level Dashboard'!G$21 * 'High Level Dashboard'!$E$55) +\n       ('High Level Dashboard'!G$27 * 'High Level Dashboard'!$E$56))\n     )\n    ),\n    \"\"\n)","v":""}]
[]
["Delta Financing Requirements",{"$f":"SUM(C93:AV93)","v":0},{"$f":"C108-C95","v":0},{"$f":"D108-D95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'OSeMOSYS (Input)'!$C$4&\" Financing Requirements\"","v":"NetZero Financing Requirements"},null,{"$f":"SUM(C99:C106)+C97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Investment need  (Million USD)",null,{"$f":"'Investment Needs'!C6+'Investment Needs'!C9","v":0},{"$f":"'Investment Needs'!D6+'Investment Needs'!D9","v":0},{"$f":"'Investment Needs'!E6+'Investment Needs'!E9","v":0},{"$f":"'Investment Needs'!F6+'Investment Needs'!F9","v":0},{"$f":"'Investment Needs'!G6+'Investment Needs'!G9","v":0},{"$f":"'Investment Needs'!H6+'Investment Needs'!H9","v":0},{"$f":"'Investment Needs'!I6+'Investment Needs'!I9","v":0},{"$f":"'Investment Needs'!J6+'Investment Needs'!J9","v":0},{"$f":"'Investment Needs'!K6+'Investment Needs'!K9","v":0},{"$f":"'Investment Needs'!L6+'Investment Needs'!L9","v":0},{"$f":"'Investment Needs'!M6+'Investment Needs'!M9","v":0},{"$f":"'Investment Needs'!N6+'Investment Needs'!N9","v":0},{"$f":"'Investment Needs'!O6+'Investment Needs'!O9","v":0},{"$f":"'Investment Needs'!P6+'Investment Needs'!P9","v":0},{"$f":"'Investment Needs'!Q6+'Investment Needs'!Q9","v":0},{"$f":"'Investment Needs'!R6+'Investment Needs'!R9","v":0},{"$f":"'Investment Needs'!S6+'Investment Needs'!S9","v":0},{"$f":"'Investment Needs'!T6+'Investment Needs'!T9","v":0},{"$f":"'Investment Needs'!U6+'Investment Needs'!U9","v":0},{"$f":"'Investment Needs'!V6+'Investment Needs'!V9","v":0},{"$f":"'Investment Needs'!W6+'Investment Needs'!W9","v":0},{"$f":"'Investment Needs'!X6+'Investment Needs'!X9","v":0},{"$f":"'Investment Needs'!Y6+'Investment Needs'!Y9","v":0},{"$f":"'Investment Needs'!Z6+'Investment Needs'!Z9","v":0},{"$f":"'Investment Needs'!AA6+'Investment Needs'!AA9","v":0},{"$f":"'Investment Needs'!AB6+'Investment Needs'!AB9","v":0},{"$f":"'Investment Needs'!AC6+'Investment Needs'!AC9","v":0},{"$f":"'Investment Needs'!AD6+'Investment Needs'!AD9","v":0},{"$f":"'Investment Needs'!AE6+'Investment Needs'!AE9","v":0},{"$f":"'Investment Needs'!AF6+'Investment Needs'!AF9","v":0},{"$f":"'Investment Needs'!AG6+'Investment Needs'!AG9","v":0},{"$f":"'Investment Needs'!AH6+'Investment Needs'!AH9","v":0},{"$f":"'Investment Needs'!AI6+'Investment Needs'!AI9","v":0},{"$f":"'Investment Needs'!AJ6+'Investment Needs'!AJ9","v":0},{"$f":"'Investment Needs'!AK6+'Investment Needs'!AK9","v":0},{"$f":"'Investment Needs'!AL6+'Investment Needs'!AL9","v":0},{"$f":"'Investment Needs'!AM6+'Investment Needs'!AM9","v":0},{"$f":"'Investment Needs'!AN6+'Investment Needs'!AN9","v":0},{"$f":"'Investment Needs'!AO6+'Investment Needs'!AO9","v":0},{"$f":"'Investment Needs'!AP6+'Investment Needs'!AP9","v":0},{"$f":"'Investment Needs'!AQ6+'Investment Needs'!AQ9","v":0},{"$f":"'Investment Needs'!AR6+'Investment Needs'!AR9","v":0},{"$f":"'Investment Needs'!AS6+'Investment Needs'!AS9","v":0},{"$f":"'Investment Needs'!AT6+'Investment Needs'!AT9","v":0},{"$f":"'Investment Needs'!AU6+'Investment Needs'!AU9","v":0},{"$f":"'Investment Needs'!AV6+'Investment Needs'!AV9","v":0}]
["          Investment Needs (Grant Covered)",null,{"$f":"'High Level Dashboard'!B82","v":0},{"$f":"'High Level Dashboard'!C82","v":0},{"$f":"'High Level Dashboard'!D82","v":0},{"$f":"'High Level Dashboard'!E82","v":0},{"$f":"'High Level Dashboard'!F82","v":0},{"$f":"'High Level Dashboard'!G82","v":0},{"$f":"'High Level Dashboard'!H82","v":0},{"$f":"'High Level Dashboard'!I82","v":0},{"$f":"'High Level Dashboard'!J82","v":0},{"$f":"'High Level Dashboard'!K82","v":0},{"$f":"'High Level Dashboard'!L82","v":0},{"$f":"'High Level Dashboard'!M82","v":0},{"$f":"'High Level Dashboard'!N82","v":0},{"$f":"'High Level Dashboard'!O82","v":0},{"$f":"'High Level Dashboard'!P82","v":0},{"$f":"'High Level Dashboard'!Q82","v":0},{"$f":"'High Level Dashboard'!R82","v":0},{"$f":"'High Level Dashboard'!S82","v":0},{"$f":"'High Level Dashboard'!T82","v":0},{"$f":"'High Level Dashboard'!U82","v":0},{"$f":"'High Level Dashboard'!V82","v":0},{"$f":"'High Level Dashboard'!W82","v":0},{"$f":"'High Level Dashboard'!X82","v":0},{"$f":"'High Level Dashboard'!Y82","v":0},{"$f":"'High Level Dashboard'!Z82","v":0},{"$f":"'High Level Dashboard'!AA82","v":0},{"$f":"'High Level Dashboard'!AB82","v":0},{"$f":"'High Level Dashboard'!AC82","v":0},{"$f":"'High Level Dashboard'!AD82","v":0},{"$f":"'High Level Dashboard'!AE82","v":0},{"$f":"'High Level Dashboard'!AF82","v":0},{"$f":"'High Level Dashboard'!AG82","v":0},{"$f":"'High Level Dashboard'!AH82","v":0},{"$f":"'High Level Dashboard'!AI82","v":0},{"$f":"'High Level Dashboard'!AJ82","v":0},{"$f":"'High Level Dashboard'!AK82","v":0},{"$f":"'High Level Dashboard'!AL82","v":0},{"$f":"'High Level Dashboard'!AM82","v":0},{"$f":"'High Level Dashboard'!AN82","v":0},{"$f":"'High Level Dashboard'!AO82","v":0},{"$f":"'High Level Dashboard'!AP82","v":0},{"$f":"'High Level Dashboard'!AQ82","v":0},{"$f":"'High Level Dashboard'!AR82","v":0},{"$f":"'High Level Dashboard'!AS82","v":0},{"$f":"'High Level Dashboard'!AT82","v":0},{"$f":"'High Level Dashboard'!AU82","v":0}]
["          Investment Needs (Financing Needs)",null,{"$f":"C96-C97","v":0},{"$f":"D96-D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Concessional International Finance (Conc IFI)",null,{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"$B$81*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$F$11,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0}]
["Loans - Concessional Domestic Finance (Conc DPS)",null,{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"$B$82*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$F$17,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0}]
["Loans - Commercial International Finance (Comm Intl)",null,{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"$B$83*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$F$23,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0}]
["Loans - Commercial Domestic Finance (Comm Dom)",null,{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"$B$84*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$98:$AV$98,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$F$29,0)+1,$C$98:$AV$98)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0}]
["Equity - Concessional International Finance (Conc IFI)",null,{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"$B$81*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$G$12,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0}]
["Equity - Concessional Domestic Finance (Conc DPS)",null,{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"$B$82*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$G$18,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0}]
["Equity - Commercial International Finance (Comm Intl)",null,{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"$B$83*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$G$24,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0}]
["Equity - Commercial Domestic Finance (Comm Dom)",null,{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"$B$84*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$98:$AV$98,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$G$30,0)+1,$C$98:$AV$98)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0}]
[]
[{"$f":"'OSeMOSYS (Input)'!$C$5&\" Financing Requirements\"","v":"LeastCost Financing Requirements"},null,{"$f":"SUM(C112:C119)+C110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Investment need  (Million USD)",null,{"$f":"'Investment Needs'!C7","v":0},{"$f":"'Investment Needs'!D7","v":0},{"$f":"'Investment Needs'!E7","v":0},{"$f":"'Investment Needs'!F7","v":0},{"$f":"'Investment Needs'!G7","v":0},{"$f":"'Investment Needs'!H7","v":0},{"$f":"'Investment Needs'!I7","v":0},{"$f":"'Investment Needs'!J7","v":0},{"$f":"'Investment Needs'!K7","v":0},{"$f":"'Investment Needs'!L7","v":0},{"$f":"'Investment Needs'!M7","v":0},{"$f":"'Investment Needs'!N7","v":0},{"$f":"'Investment Needs'!O7","v":0},{"$f":"'Investment Needs'!P7","v":0},{"$f":"'Investment Needs'!Q7","v":0},{"$f":"'Investment Needs'!R7","v":0},{"$f":"'Investment Needs'!S7","v":0},{"$f":"'Investment Needs'!T7","v":0},{"$f":"'Investment Needs'!U7","v":0},{"$f":"'Investment Needs'!V7","v":0},{"$f":"'Investment Needs'!W7","v":0},{"$f":"'Investment Needs'!X7","v":0},{"$f":"'Investment Needs'!Y7","v":0},{"$f":"'Investment Needs'!Z7","v":0},{"$f":"'Investment Needs'!AA7","v":0},{"$f":"'Investment Needs'!AB7","v":0},{"$f":"'Investment Needs'!AC7","v":0},{"$f":"'Investment Needs'!AD7","v":0},{"$f":"'Investment Needs'!AE7","v":0},{"$f":"'Investment Needs'!AF7","v":0},{"$f":"'Investment Needs'!AG7","v":0},{"$f":"'Investment Needs'!AH7","v":0},{"$f":"'Investment Needs'!AI7","v":0},{"$f":"'Investment Needs'!AJ7","v":0},{"$f":"'Investment Needs'!AK7","v":0},{"$f":"'Investment Needs'!AL7","v":0},{"$f":"'Investment Needs'!AM7","v":0},{"$f":"'Investment Needs'!AN7","v":0},{"$f":"'Investment Needs'!AO7","v":0},{"$f":"'Investment Needs'!AP7","v":0},{"$f":"'Investment Needs'!AQ7","v":0},{"$f":"'Investment Needs'!AR7","v":0},{"$f":"'Investment Needs'!AS7","v":0},{"$f":"'Investment Needs'!AT7","v":0},{"$f":"'Investment Needs'!AU7","v":0},{"$f":"'Investment Needs'!AV7","v":0}]
["          Investment Needs (Grant Covered)",null,{"$f":"'High Level Dashboard'!B82","v":0},{"$f":"'High Level Dashboard'!C82","v":0},{"$f":"'High Level Dashboard'!D82","v":0},{"$f":"'High Level Dashboard'!E82","v":0},{"$f":"'High Level Dashboard'!F82","v":0},{"$f":"'High Level Dashboard'!G82","v":0},{"$f":"'High Level Dashboard'!H82","v":0},{"$f":"'High Level Dashboard'!I82","v":0},{"$f":"'High Level Dashboard'!J82","v":0},{"$f":"'High Level Dashboard'!K82","v":0},{"$f":"'High Level Dashboard'!L82","v":0},{"$f":"'High Level Dashboard'!M82","v":0},{"$f":"'High Level Dashboard'!N82","v":0},{"$f":"'High Level Dashboard'!O82","v":0},{"$f":"'High Level Dashboard'!P82","v":0},{"$f":"'High Level Dashboard'!Q82","v":0},{"$f":"'High Level Dashboard'!R82","v":0},{"$f":"'High Level Dashboard'!S82","v":0},{"$f":"'High Level Dashboard'!T82","v":0},{"$f":"'High Level Dashboard'!U82","v":0},{"$f":"'High Level Dashboard'!V82","v":0},{"$f":"'High Level Dashboard'!W82","v":0},{"$f":"'High Level Dashboard'!X82","v":0},{"$f":"'High Level Dashboard'!Y82","v":0},{"$f":"'High Level Dashboard'!Z82","v":0},{"$f":"'High Level Dashboard'!AA82","v":0},{"$f":"'High Level Dashboard'!AB82","v":0},{"$f":"'High Level Dashboard'!AC82","v":0},{"$f":"'High Level Dashboard'!AD82","v":0},{"$f":"'High Level Dashboard'!AE82","v":0},{"$f":"'High Level Dashboard'!AF82","v":0},{"$f":"'High Level Dashboard'!AG82","v":0},{"$f":"'High Level Dashboard'!AH82","v":0},{"$f":"'High Level Dashboard'!AI82","v":0},{"$f":"'High Level Dashboard'!AJ82","v":0},{"$f":"'High Level Dashboard'!AK82","v":0},{"$f":"'High Level Dashboard'!AL82","v":0},{"$f":"'High Level Dashboard'!AM82","v":0},{"$f":"'High Level Dashboard'!AN82","v":0},{"$f":"'High Level Dashboard'!AO82","v":0},{"$f":"'High Level Dashboard'!AP82","v":0},{"$f":"'High Level Dashboard'!AQ82","v":0},{"$f":"'High Level Dashboard'!AR82","v":0},{"$f":"'High Level Dashboard'!AS82","v":0},{"$f":"'High Level Dashboard'!AT82","v":0},{"$f":"'High Level Dashboard'!AU82","v":0}]
["          Investment Needs (Financing Needs)",null,{"$f":"C109-C110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Concessional International Finance (Conc IFI)",null,{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$F$9*\n(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$12,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$11,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$12,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$12-(ROUNDDOWN('High Level Dashboard'!$F$12,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$10,'High Level Dashboard'!$F$12-'High Level Dashboard'!$F$11+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$11,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$F$11,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$F$11,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$11-ROUNDDOWN('High Level Dashboard'!$F$11,0))),\"\")))*'High Level Dashboard'!$F$10)\n))","v":0}]
["Loans - Concessional Domestic Finance (Conc DPS)",null,{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$F$15*\n(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$18,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$17,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$18,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$18-(ROUNDDOWN('High Level Dashboard'!$F$18,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$16,'High Level Dashboard'!$F$18-'High Level Dashboard'!$F$17+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$17,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$F$17,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$F$17,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$17-ROUNDDOWN('High Level Dashboard'!$F$17,0))),\"\")))*'High Level Dashboard'!$F$16)\n))","v":0}]
["Loans - Commercial International Finance (Comm Intl)",null,{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$F$21*\n(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$24,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$23,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$24,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$24-(ROUNDDOWN('High Level Dashboard'!$F$24,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$22,'High Level Dashboard'!$F$24-'High Level Dashboard'!$F$23+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$23,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$F$23,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$F$23,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$23-ROUNDDOWN('High Level Dashboard'!$F$23,0))),\"\")))*'High Level Dashboard'!$F$22)\n))","v":0}]
["Loans - Commercial Domestic Finance (Comm Dom)",null,{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!B$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!C$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!D$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!E$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!F$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!G$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!H$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!I$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!J$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!K$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!L$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!M$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!N$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!O$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!P$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Q$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!R$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!S$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!T$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!U$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!V$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!W$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!X$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Y$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!Z$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AA$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AB$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AC$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AD$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AE$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AF$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AG$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AH$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AI$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AJ$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AK$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AL$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AM$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AN$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AO$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AP$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AQ$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AR$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AS$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AT$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$F$27*\n(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">=\"&('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$30,0))+1),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$29,0)))))\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDUP('High Level Dashboard'!$F$30,0))+1,'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\"))*('High Level Dashboard'!$F$30-(ROUNDDOWN('High Level Dashboard'!$F$30,0)))),0)\n+\nIFERROR(-PMT('High Level Dashboard'!$F$28,'High Level Dashboard'!$F$30-'High Level Dashboard'!$F$29+1,\n(_xlfn.XLOOKUP('High Level Dashboard'!AU$70-(ROUNDDOWN('High Level Dashboard'!$F$29,0)),'High Level Dashboard'!$B$70:$AU$70,$C$111:$AV$111,\"\")*('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0)))),0)\n+\n(((SUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$F$29,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)+(IFERROR(SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$F$29,0)+1,$C$111:$AV$111)*(1-('High Level Dashboard'!$F$29-ROUNDDOWN('High Level Dashboard'!$F$29,0))),\"\")))*'High Level Dashboard'!$F$28)\n))","v":0}]
["Equity - Concessional International Finance (Conc IFI)",null,{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$53*'High Level Dashboard'!$G$9*\n(IFERROR(-PMT('High Level Dashboard'!$G$10,'High Level Dashboard'!$G$12+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$G$12,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$10, 'High Level Dashboard'!$G$12+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$G$12,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$12-ROUNDDOWN('High Level Dashboard'!$G$12,0)))),\"\")\n)","v":0}]
["Equity - Concessional Domestic Finance (Conc DPS)",null,{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$54*'High Level Dashboard'!$G$15*\n(IFERROR(-PMT('High Level Dashboard'!$G$16,'High Level Dashboard'!$G$18+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$G$18,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$16, 'High Level Dashboard'!$G$18+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$G$18,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$18-ROUNDDOWN('High Level Dashboard'!$G$18,0)))),\"\")\n)","v":0}]
["Equity - Commercial International Finance (Comm Intl)",null,{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$55*'High Level Dashboard'!$G$21*\n(IFERROR(-PMT('High Level Dashboard'!$G$22,'High Level Dashboard'!$G$24+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$G$24,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$22, 'High Level Dashboard'!$G$24+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$G$24,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$24-ROUNDDOWN('High Level Dashboard'!$G$24,0)))),\"\")\n)","v":0}]
["Equity - Commercial Domestic Finance (Comm Dom)",null,{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!B$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!B$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!B$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!C$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!C$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!C$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!D$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!D$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!D$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!E$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!E$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!E$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!F$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!F$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!F$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!G$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!G$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!G$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!H$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!H$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!H$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!I$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!I$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!I$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!J$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!J$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!J$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!K$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!K$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!K$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!L$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!L$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!L$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!M$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!M$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!M$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!N$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!N$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!N$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!O$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!O$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!O$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!P$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!P$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!P$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Q$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Q$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Q$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!R$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!R$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!R$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!S$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!S$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!S$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!T$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!T$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!T$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!U$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!U$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!U$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!V$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!V$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!V$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!W$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!W$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!W$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!X$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!X$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!X$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Y$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Y$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Y$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!Z$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!Z$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!Z$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AA$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AA$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AA$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AB$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AB$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AB$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AC$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AC$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AC$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AD$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AD$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AD$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AE$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AE$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AE$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AF$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AF$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AF$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AG$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AG$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AG$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AH$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AH$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AH$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AI$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AI$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AI$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AJ$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AJ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AJ$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AK$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AK$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AK$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AL$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AL$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AL$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AM$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AM$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AM$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AN$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AN$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AN$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AO$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AO$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AO$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AP$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AP$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AP$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AQ$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AQ$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AQ$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AR$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AR$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AR$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AS$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AS$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AS$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AT$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AT$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AT$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0},{"$f":"'High Level Dashboard'!$F$56*'High Level Dashboard'!$G$27*\n(IFERROR(-PMT('High Level Dashboard'!$G$28,'High Level Dashboard'!$G$30+1,\nSUMIFS($C$111:$AV$111,'High Level Dashboard'!$B$70:$AU$70,\">\"&'High Level Dashboard'!AU$70-ROUNDDOWN('High Level Dashboard'!$G$30,0),'High Level Dashboard'!$B$70:$AU$70,\"<=\"&'High Level Dashboard'!AU$70)),\"\")+\nIFERROR(-PMT('High Level Dashboard'!$G$28, 'High Level Dashboard'!$G$30+1, SUMIF('High Level Dashboard'!$B$70:$AU$70,ROUNDDOWN('High Level Dashboard'!AU$70-'High Level Dashboard'!$G$30,0)+1,$C$111:$AV$111)* (('High Level Dashboard'!$G$30-ROUNDDOWN('High Level Dashboard'!$G$30,0)))),\"\")\n)","v":0}]
[]
[" 5. Carbon Credits"]
["5. Undiscounted",{"$f":"SUM(C122:AV122)","v":0},{"$f":"C128*C129","v":0},{"$f":"D128*D129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5. Donor",{"$f":"SUM(C123:AV123)","v":0},{"$f":"-C122/(1+$B$4)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5. Recipient",{"$f":"SUM(C124:AV124)","v":0},{"$f":"C122/(1+$B$5)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["5 - Carbon Credits"]
["Average Carbon Credit Price  ($/Ton CO2e)",{"$f":"IFERROR(SUMPRODUCT(C128:AV128,_xlfn.ANCHORARRAY(C129))/SUM(C129:AB129), \"\")","v":""}]
["Minimum Annual Carbon Credit Price  ($/Ton CO2e)",null,{"$f":"IFERROR(C130/C129, 0)","v":0},{"$f":"IFERROR(D130/D129, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Delta Emissions (Mt)",null,{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!S139:S184)-TRANSPOSE('OSeMOSYS (Input)'!R139:R184))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Delta Investment Need ($ Million)",null,{"$f":"C17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[" 6. Debt Write-Off"]
["6. Undiscounted",{"$f":"SUM(C134:AV134)","v":0},{"$f":"C141","v":0},{"$f":"D141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["6. Donor",{"$f":"SUM(C135:AV135)","v":0},{"$f":"-C134/(1+$B$4)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["6. Recipient",{"$f":"SUM(C136:AV136)","v":0},{"$f":"C134/(1+$B$5)^(C$9-$C$9+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["6 - Debt Write-Off"]
["Debt Write Off Required (Million US$)",{"$f":"IFERROR((SUM(C140:AV140) / ('High Level Dashboard'!C36 - 'High Level Dashboard'!C35)) *\n  (\n    ((1 + 'High Level Dashboard'!C34) ^ ('High Level Dashboard'!C36 - 'High Level Dashboard'!C35)) - 1\n  ) /\n  (\n    'High Level Dashboard'!C34 * (1 + 'High Level Dashboard'!C34) ^ ('High Level Dashboard'!C36 - 'High Level Dashboard'!C35)\n  ), \"\")","v":""}]
["Delta Financing Requirement ($ Million)",{"$f":"SUM(C140:AV140)","v":0},{"$f":"'High Level Dashboard'!B104-'High Level Dashboard'!B117","v":0},{"$f":"'High Level Dashboard'!C104-'High Level Dashboard'!C117","v":0},{"$f":"'High Level Dashboard'!D104-'High Level Dashboard'!D117","v":0},{"$f":"'High Level Dashboard'!E104-'High Level Dashboard'!E117","v":0},{"$f":"'High Level Dashboard'!F104-'High Level Dashboard'!F117","v":0},{"$f":"'High Level Dashboard'!G104-'High Level Dashboard'!G117","v":0},{"$f":"'High Level Dashboard'!H104-'High Level Dashboard'!H117","v":0},{"$f":"'High Level Dashboard'!I104-'High Level Dashboard'!I117","v":0},{"$f":"'High Level Dashboard'!J104-'High Level Dashboard'!J117","v":0},{"$f":"'High Level Dashboard'!K104-'High Level Dashboard'!K117","v":0},{"$f":"'High Level Dashboard'!L104-'High Level Dashboard'!L117","v":0},{"$f":"'High Level Dashboard'!M104-'High Level Dashboard'!M117","v":0},{"$f":"'High Level Dashboard'!N104-'High Level Dashboard'!N117","v":0},{"$f":"'High Level Dashboard'!O104-'High Level Dashboard'!O117","v":0},{"$f":"'High Level Dashboard'!P104-'High Level Dashboard'!P117","v":0},{"$f":"'High Level Dashboard'!Q104-'High Level Dashboard'!Q117","v":0},{"$f":"'High Level Dashboard'!R104-'High Level Dashboard'!R117","v":0},{"$f":"'High Level Dashboard'!S104-'High Level Dashboard'!S117","v":0},{"$f":"'High Level Dashboard'!T104-'High Level Dashboard'!T117","v":0},{"$f":"'High Level Dashboard'!U104-'High Level Dashboard'!U117","v":0},{"$f":"'High Level Dashboard'!V104-'High Level Dashboard'!V117","v":0},{"$f":"'High Level Dashboard'!W104-'High Level Dashboard'!W117","v":0},{"$f":"'High Level Dashboard'!X104-'High Level Dashboard'!X117","v":0},{"$f":"'High Level Dashboard'!Y104-'High Level Dashboard'!Y117","v":0},{"$f":"'High Level Dashboard'!Z104-'High Level Dashboard'!Z117","v":0},{"$f":"'High Level Dashboard'!AA104-'High Level Dashboard'!AA117","v":0},{"$f":"'High Level Dashboard'!AB104-'High Level Dashboard'!AB117","v":0},{"$f":"'High Level Dashboard'!AC104-'High Level Dashboard'!AC117","v":0},{"$f":"'High Level Dashboard'!AD104-'High Level Dashboard'!AD117","v":0},{"$f":"'High Level Dashboard'!AE104-'High Level Dashboard'!AE117","v":0},{"$f":"'High Level Dashboard'!AF104-'High Level Dashboard'!AF117","v":0},{"$f":"'High Level Dashboard'!AG104-'High Level Dashboard'!AG117","v":0},{"$f":"'High Level Dashboard'!AH104-'High Level Dashboard'!AH117","v":0},{"$f":"'High Level Dashboard'!AI104-'High Level Dashboard'!AI117","v":0},{"$f":"'High Level Dashboard'!AJ104-'High Level Dashboard'!AJ117","v":0},{"$f":"'High Level Dashboard'!AK104-'High Level Dashboard'!AK117","v":0},{"$f":"'High Level Dashboard'!AL104-'High Level Dashboard'!AL117","v":0},{"$f":"'High Level Dashboard'!AM104-'High Level Dashboard'!AM117","v":0},{"$f":"'High Level Dashboard'!AN104-'High Level Dashboard'!AN117","v":0},{"$f":"'High Level Dashboard'!AO104-'High Level Dashboard'!AO117","v":0},{"$f":"'High Level Dashboard'!AP104-'High Level Dashboard'!AP117","v":0},{"$f":"'High Level Dashboard'!AQ104-'High Level Dashboard'!AQ117","v":0},{"$f":"'High Level Dashboard'!AR104-'High Level Dashboard'!AR117","v":0},{"$f":"'High Level Dashboard'!AS104-'High Level Dashboard'!AS117","v":0},{"$f":"'High Level Dashboard'!AT104-'High Level Dashboard'!AT117","v":0},{"$f":"'High Level Dashboard'!AU104-'High Level Dashboard'!AU117","v":0}]
[null,{"$f":"SUM(C141:AV141)","v":0},{"$f":"IF(C9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(C9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(D9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(D9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(E9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(E9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(F9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(F9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(G9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(G9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(H9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(H9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(I9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(I9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(J9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(J9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(K9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(K9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(L9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(L9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(M9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(M9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(N9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(N9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(O9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(O9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(P9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(P9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(Q9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(Q9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(R9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(R9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(S9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(S9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(T9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(T9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(U9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(U9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(V9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(V9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(W9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(W9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(X9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(X9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(Y9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(Y9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(Z9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(Z9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AA9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AA9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AB9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AB9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AC9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AC9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AD9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AD9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AE9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AE9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AF9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AF9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AG9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AG9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AH9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AH9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AI9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AI9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AJ9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AJ9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AK9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AK9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AL9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AL9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AM9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AM9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AN9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AN9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AO9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AO9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AP9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AP9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AQ9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AQ9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AR9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AR9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AS9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AS9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AT9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AT9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AU9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AU9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0},{"$f":"IF(AV9<$C$9+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AV9=$C$9-1+(ROUNDUP('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0))","v":0}]

{"sheet":"High Level Dashboard","index":3,"n_rows":141,"n_cols":49,"rows_kept":141,"cut":false,"hidden":false,"merged":[[3,0,3,7],[38,2,38,4],[19,0,19,7],[25,0,25,7],[31,0,31,7],[37,0,37,7],[38,5,38,7],[13,0,13,7],[4,2,4,4],[4,5,4,7],[6,0,6,7],[7,0,7,7],[46,2,46,4],[46,5,46,6],[39,2,39,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[45,2,45,4],[45,5,45,6],[44,0,44,7],[40,0,40,7],[39,5,39,7],[41,5,41,7],[42,5,42,7],[43,5,43,7],[47,2,47,4],[47,5,47,6],[48,2,48,4],[48,5,48,6],[49,2,49,4],[49,5,49,6],[50,2,50,4],[50,5,50,6],[51,0,51,7],[52,5,52,7],[53,5,53,7],[52,2,52,3],[53,2,53,3],[54,5,54,7],[55,5,55,7],[61,0,61,1],[61,2,61,4],[59,0,59,1],[59,2,59,4],[57,2,57,4],[54,2,54,3],[55,2,55,3],[57,0,57,1],[59,9,59,10],[60,9,60,10],[61,9,61,10],[62,9,62,10],[57,5,57,7]]}
["MINFin"]
["High-Level Dashboard"]
[]
["Levers"]
["Currency:","Foreign Currency","Future ",null,null,"Historic"]
["Currency Name:",{"$f":"VLOOKUP($B$5,'Financing Baseline'!$A$38:$C$39,3,FALSE)","v":0},"Debt","Equity","Total","Debt","Equity","Total"]
["Financing requirements"]
["Concessional International Finance (Conc IFI) "]
["Debt : Equity Share",null,{"$f":"F9","v":0},{"$f":"G9","v":1},{"$f":"SUM(C9:D9)","v":1},{"$f":"'Financing Baseline'!K17","v":0},{"$f":"'Financing Baseline'!L17","v":1},{"$f":"SUM(F9:G9)","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$60=\"Grant Element\",'OSeMOSYS (Input)'!C5&\" Financing Requirements under Historic Financing Shares\",$A$117)","v":"LeastCost Financing Requirements (Million 0)"}]
["Average interest rate",null,{"$f":"F10","v":0},{"$f":"G10","v":0},{"$f":"IFERROR(($C$9*C10)+($D$9*D10),\"\")","v":0},{"$f":"'Financing Baseline'!C32","v":0},{"$f":"'Financing Baseline'!C24","v":0},{"$f":"IFERROR(($F$9*F10)+($G$9*G10),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Axis 1","Axis 2"]
["Average grace period (years)",null,{"$f":"F11","v":0},0,{"$f":"IFERROR(($C$9*C11)+($D$9*D11),\"\")","v":0},{"$f":"'Financing Baseline'!E32","v":0},{"$f":"'Financing Baseline'!E24","v":0},{"$f":"IFERROR(($F$9*F11)+($G$9*G11),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(B105:AU105,B118:AU118,B72:AU72,B104:AU104,B117:AU117)","v":0},{"$f":"MAX(B105:AU105,B118:AU118,B72:AU72,B104:AU104,B117:AU117)","v":0}]
["Average term of loan (years)",null,0,0,{"$f":"IFERROR(($C$9*C12)+($D$9*D12),\"\")","v":0},{"$f":"'Financing Baseline'!D32","v":0},{"$f":"'Financing Baseline'!D24","v":0},{"$f":"IFERROR(($F$9*F12)+($G$9*G12),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,"min",{"$f":"MIN(B105:AU105,B118:AU118,B72:AU72,B104:AU104,B117:AU117)","v":0},{"$f":"MIN(B105:AU105,B118:AU118,B72:AU72,B104:AU104,B117:AU117)","v":0}]
["Average grant element",null,{"$f":"F13","v":0},"-","-",{"$f":"'Financing Baseline'!J32","v":0},"-","-"]
["Concessional Domestic Finance (Conc DPS)"]
["Debt : Equity Share",null,{"$f":"F15","v":0},{"$f":"G15","v":1},{"$f":"SUM(C15:D15)","v":1},{"$f":"'Financing Baseline'!K18","v":0},{"$f":"'Financing Baseline'!L18","v":1},{"$f":"SUM(F15:G15)","v":1}]
["Average interest rate",null,{"$f":"F16","v":0},{"$f":"G16","v":0},{"$f":"IFERROR(($C$15*C16)+($D$15*D16),\"\")","v":0},{"$f":"'Financing Baseline'!C33","v":0},{"$f":"'Financing Baseline'!C25","v":0},{"$f":"IFERROR(($F$15*F16)+($G$15*G16),\"\")","v":0}]
["Average grace period (years)",null,{"$f":"F17","v":0},0,{"$f":"IFERROR(($C$15*C17)+($D$15*D17),\"\")","v":0},{"$f":"'Financing Baseline'!E33","v":0},{"$f":"'Financing Baseline'!E25","v":0},{"$f":"IFERROR(($F$15*F17)+($G$15*G17),\"\")","v":0}]
["Average term of loan (years)",null,0,0,0,{"$f":"'Financing Baseline'!D33","v":0},{"$f":"'Financing Baseline'!D25","v":0},{"$f":"IFERROR(($F$15*F18)+($G$15*G18),\"\")","v":0}]
["Average grant element",null,0,"-","-",{"$f":"'Financing Baseline'!J33","v":0},"-","-"]
["Commercial International Finance (Comm Intl)"]
["Debt : Equity Share",null,{"$f":"F21","v":0},{"$f":"G21","v":1},{"$f":"SUM(C21:D21)","v":1},{"$f":"'Financing Baseline'!K19","v":0},{"$f":"'Financing Baseline'!L19","v":1},{"$f":"SUM(F21:G21)","v":1}]
["Average interest rate",null,{"$f":"F22","v":0},{"$f":"G22","v":0},{"$f":"IFERROR(($C$21*C22)+($D$21*D22),\"\")","v":0},{"$f":"'Financing Baseline'!C34","v":0},{"$f":"'Financing Baseline'!C26","v":0},{"$f":"IFERROR(($F$21*F22)+($G$21*G22),\"\")","v":0}]
["Average grace period (years)",null,{"$f":"F23","v":0},0,{"$f":"IFERROR(($C$21*C23)+($D$21*D23),\"\")","v":0},{"$f":"'Financing Baseline'!E34","v":0},{"$f":"'Financing Baseline'!E26","v":0},{"$f":"IFERROR(($F$21*F23)+($G$21*G23),\"\")","v":0}]
["Average term of loan (years)",null,0,0,0,{"$f":"'Financing Baseline'!D34","v":0},{"$f":"'Financing Baseline'!D26","v":0},{"$f":"IFERROR(($F$21*F24)+($G$21*G24),\"\")","v":0}]
["Average grant element",null,0,"-","-",{"$f":"'Financing Baseline'!J34","v":0},"-","-"]
["Commercial Domestic Finance (Comm Dom)"]
["Debt : Equity Share",null,{"$f":"F27","v":0},{"$f":"G27","v":1},{"$f":"SUM(C27:D27)","v":1},{"$f":"'Financing Baseline'!K20","v":0},{"$f":"'Financing Baseline'!L20","v":1},{"$f":"SUM(F27:G27)","v":1}]
["Average interest rate",null,{"$f":"F28","v":0},{"$f":"G28","v":0},{"$f":"IFERROR(($C$27*C28)+($D$27*D28),\"\")","v":0},{"$f":"'Financing Baseline'!C35","v":0},{"$f":"'Financing Baseline'!C27","v":0},{"$f":"IFERROR(($F$27*F28)+($G$27*G28),\"\")","v":0}]
["Average grace period (years)",null,{"$f":"F29","v":0},{"$f":"G29","v":0},{"$f":"IFERROR(($C$27*C29)+($D$27*D29),\"\")","v":0},{"$f":"'Financing Baseline'!E35","v":0},{"$f":"'Financing Baseline'!E27","v":0},{"$f":"IFERROR(($F$27*F29)+($G$27*G29),\"\")","v":0}]
["Average term of loan (years)",null,0,0,{"$f":"IFERROR(($C$27*C30)+($D$27*D30),\"\")","v":0},{"$f":"'Financing Baseline'!D35","v":0},{"$f":"'Financing Baseline'!D27","v":0},{"$f":"IFERROR(($F$27*F30)+($G$27*G30),\"\")","v":0}]
["Average grant element",null,{"$f":"F31","v":0},"-","-",{"$f":"'Financing Baseline'!J35","v":0},"-","-"]
["Average"]
["Debt : Equity Share",null,{"$f":"(C9*$C$53)+(C15*$C$54)+(C21*$C$55)+(C27*$C$56)","v":0},{"$f":"(D9*$C$53)+(D15*$C$54)+(D21*$C$55)+(D27*$C$56)","v":0},{"$f":"SUM(C33:D33)","v":0},{"$f":"'Financing Baseline'!K16","v":0},{"$f":"'Financing Baseline'!L16","v":1},{"$f":"SUM(F33:G33)","v":1}]
["Average interest rate",null,{"$f":"IFERROR(((C10*C$9*$C$53)+(C16*C$15*$C$54)+(C22*C$21*$C$55)+(C28*C$27*$C$56))/((C$9*$C$53)+(C$15*$C$54)+(C$21*$C$55)+(C$27*$C$56)), 0)","v":0},{"$f":"IFERROR(((D10*D$9*$C$53)+(D16*D$15*$C$54)+(D22*D$21*$C$55)+(D28*D$27*$C$56))/((D$9*$C$53)+(D$15*$C$54)+(D$21*$C$55)+(D$27*$C$56)), 0)","v":0},{"$f":"IFERROR(($C$33*C34)+($D$33*D34),\"\")","v":0},{"$f":"'Financing Baseline'!C31","v":0},{"$f":"'Financing Baseline'!C23","v":0},{"$f":"IFERROR(($F$33*F34)+($G$33*G34),\"\")","v":0}]
["Average grace period (years)",null,{"$f":"IFERROR(((C11*C$9*$C$53)+(C17*C$15*$C$54)+(C23*C$21*$C$55)+(C29*C$27*$C$56))/((C$9*$C$53)+(C$15*$C$54)+(C$21*$C$55)+(C$27*$C$56)), 0)","v":0},{"$f":"IFERROR(((D11*D$9*$C$53)+(D17*D$15*$C$54)+(D23*D$21*$C$55)+(D29*D$27*$C$56))/((D$9*$C$53)+(D$15*$C$54)+(D$21*$C$55)+(D$27*$C$56)),0)","v":0},{"$f":"IFERROR(($C$33*C35)+($D$33*D35),\"\")","v":0},{"$f":"'Financing Baseline'!E31","v":0},{"$f":"'Financing Baseline'!E23","v":0},{"$f":"IFERROR(($F$33*F35)+($G$33*G35),\"\")","v":0}]
["Average term of loan (years)",null,{"$f":"IFERROR(((C12*C$9*$C$53)+(C18*C$15*$C$54)+(C24*C$21*$C$55)+(C30*C$27*$C$56))/((C$9*$C$53)+(C$15*$C$54)+(C$21*$C$55)+(C$27*$C$56)),0)","v":0},{"$f":"IFERROR(((D12*D$9*$C$53)+(D18*D$15*$C$54)+(D24*D$21*$C$55)+(D30*D$27*$C$56))/((D$9*$C$53)+(D$15*$C$54)+(D$21*$C$55)+(D$27*$C$56)),0)","v":0},{"$f":"IFERROR(($C$33*C36)+($D$33*D36),\"\")","v":0},{"$f":"'Financing Baseline'!D31","v":0},{"$f":"'Financing Baseline'!D23","v":0},{"$f":"IFERROR(($F$33*F36)+($G$33*G36),\"\")","v":0}]
["Average grant element",null,{"$f":"IFERROR(((C13*C$9*$C$53)+(C19*C$15*$C$54)+(C25*C$21*$C$55)+(C31*C$27*$C$56))/((C$9*$C$53)+(C$15*$C$54)+(C$21*$C$55)+(C$27*$C$56)),0)","v":0},"-","-",{"$f":"'Financing Baseline'!J31","v":0},"-","-"]
["Funding availability"]
["CAGR of government spending",null,{"$f":"F39","v":0},null,null,{"$f":"'Funding Baseline'!B6","v":0}]
["CAGR of international grants",null,{"$f":"'Funding Baseline'!B8","v":0},null,null,{"$f":"'Funding Baseline'!B8","v":0}]
["SOE"]
["CAGR of SOE internal cash generation",null,{"$f":"((1+(C58*C43))*(1+C44))-1","v":0},null,null,{"$f":"((1+(F58*F43))*(1+F44))-1","v":0}]
["Income elasticity of energy demand",null,{"$f":"F43","v":0}]
["CAGR of real energy price",null,{"$f":"F44","v":0}]
["Capital Injection"]
["Capital Injection",null,"No"]
["Source",null,"Domestic Public"]
["Start Year",null,2024]
["Duration",null,3]
[{"$f":"\"Volume (\"&B5&\")\"","v":"Volume (Foreign Currency)"},null,100]
["Source",null,"Government Budget"]
["Financing Sources Weighting"]
["Share of Concessional International Finance (Conc IFI)",null,{"$f":"F53","v":0},null,{"$f":"'Financial Instruments'!B81","v":0},{"$f":"IFERROR('Financing Baseline'!B17/'Financing Baseline'!B$16,0)","v":0}]
["Share of Concessional Domestic Finance (Conc DPS)",null,{"$f":"F54","v":0},null,{"$f":"'Financial Instruments'!B82","v":0},{"$f":"IFERROR('Financing Baseline'!B18/'Financing Baseline'!B$16,0)","v":0}]
["Share of Commercial International Finance (Comm Intl)",null,{"$f":"F55","v":0},null,{"$f":"'Financial Instruments'!B83","v":0},{"$f":"IFERROR('Financing Baseline'!B19/'Financing Baseline'!B$16,0)","v":0}]
["Share of Commercial Domestic Finance (Comm Dom)",null,{"$f":"F56","v":0},null,{"$f":"'Financial Instruments'!B84","v":0},{"$f":"IFERROR('Financing Baseline'!B20/'Financing Baseline'!B$16,0)","v":0}]
[]
["GDP Growth",null,{"$f":"F58","v":0}]
[]
["Financial Instrument"]
[]
["Scenario",null,"NetZero"]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Investment Needs'!C4","v":2025},{"$f":"'Investment Needs'!D4","v":2026},{"$f":"'Investment Needs'!E4","v":2027},{"$f":"'Investment Needs'!F4","v":2028},{"$f":"'Investment Needs'!G4","v":2029},{"$f":"'Investment Needs'!H4","v":2030},{"$f":"'Investment Needs'!I4","v":2031},{"$f":"'Investment Needs'!J4","v":2032},{"$f":"'Investment Needs'!K4","v":2033},{"$f":"'Investment Needs'!L4","v":2034},{"$f":"'Investment Needs'!M4","v":2035},{"$f":"'Investment Needs'!N4","v":2036},{"$f":"'Investment Needs'!O4","v":2037},{"$f":"'Investment Needs'!P4","v":2038},{"$f":"'Investment Needs'!Q4","v":2039},{"$f":"'Investment Needs'!R4","v":2040},{"$f":"'Investment Needs'!S4","v":2041},{"$f":"'Investment Needs'!T4","v":2042},{"$f":"'Investment Needs'!U4","v":2043},{"$f":"'Investment Needs'!V4","v":2044},{"$f":"'Investment Needs'!W4","v":2045},{"$f":"'Investment Needs'!X4","v":2046},{"$f":"'Investment Needs'!Y4","v":2047},{"$f":"'Investment Needs'!Z4","v":2048},{"$f":"'Investment Needs'!AA4","v":2049},{"$f":"'Investment Needs'!AB4","v":2050},{"$f":"'Investment Needs'!AC4","v":2051},{"$f":"'Investment Needs'!AD4","v":2052},{"$f":"'Investment Needs'!AE4","v":2053},{"$f":"'Investment Needs'!AF4","v":2054},{"$f":"'Investment Needs'!AG4","v":2055},{"$f":"'Investment Needs'!AH4","v":2056},{"$f":"'Investment Needs'!AI4","v":2057},{"$f":"'Investment Needs'!AJ4","v":2058},{"$f":"'Investment Needs'!AK4","v":2059},{"$f":"'Investment Needs'!AL4","v":2060},{"$f":"'Investment Needs'!AM4","v":2061},{"$f":"'Investment Needs'!AN4","v":2062},{"$f":"'Investment Needs'!AO4","v":2063},{"$f":"'Investment Needs'!AP4","v":2064},{"$f":"'Investment Needs'!AQ4","v":2065},{"$f":"'Investment Needs'!AR4","v":2066},{"$f":"'Investment Needs'!AS4","v":2067},{"$f":"'Investment Needs'!AT4","v":2068},{"$f":"'Investment Needs'!AU4","v":2069},{"$f":"'Investment Needs'!AV4","v":2070}]
[{"$f":"\"Investment need  (Million \"&$B$6&\")\"","v":"Investment need  (Million 0)"},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!C6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!C7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!C8,\n'Investment Needs'!D6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!D6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!D7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!D8,\n'Investment Needs'!E6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!E6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!E7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!E8,\n'Investment Needs'!F6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!F6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!F7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!F8,\n'Investment Needs'!G6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!G6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!G7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!G8,\n'Investment Needs'!H6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!H6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!H7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!H8,\n'Investment Needs'!I6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!I6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!I7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!I8,\n'Investment Needs'!J6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!J6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!J7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!J8,\n'Investment Needs'!K6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!K6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!K7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!K8,\n'Investment Needs'!L6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!L6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!L7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!L8,\n'Investment Needs'!M6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!M6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!M7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!M8,\n'Investment Needs'!N6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!N6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!N7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!N8,\n'Investment Needs'!O6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!O6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!O7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!O8,\n'Investment Needs'!P6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!P6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!P7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!P8,\n'Investment Needs'!Q6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!Q6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!Q7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!Q8,\n'Investment Needs'!R6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!R6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!R7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!R8,\n'Investment Needs'!S6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!S6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!S7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!S8,\n'Investment Needs'!T6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!T6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!T7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!T8,\n'Investment Needs'!U6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!U6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!U7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!U8,\n'Investment Needs'!V6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!V6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!V7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!V8,\n'Investment Needs'!W6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!W6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!W7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!W8,\n'Investment Needs'!X6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!X6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!X7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!X8,\n'Investment Needs'!Y6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!Y6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!Y7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!Y8,\n'Investment Needs'!Z6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!Z6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!Z7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!Z8,\n'Investment Needs'!AA6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AA6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AA7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AA8,\n'Investment Needs'!AB6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AB6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AB7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AB8,\n'Investment Needs'!AC6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AC6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AC7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AC8,\n'Investment Needs'!AD6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AD6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AD7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AD8,\n'Investment Needs'!AE6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AE6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AE7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AE8,\n'Investment Needs'!AF6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AF6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AF7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AF8,\n'Investment Needs'!AG6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AG6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AG7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AG8,\n'Investment Needs'!AH6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AH6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AH7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AH8,\n'Investment Needs'!AI6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AI6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AI7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AI8,\n'Investment Needs'!AJ6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AJ6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AJ7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AJ8,\n'Investment Needs'!AK6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AK6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AK7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AK8,\n'Investment Needs'!AL6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AL6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AL7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AL8,\n'Investment Needs'!AM6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AM6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AM7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AM8,\n'Investment Needs'!AN6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AN6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AN7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AN8,\n'Investment Needs'!AO6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AO6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AO7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AO8,\n'Investment Needs'!AP6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AP6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AP7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AP8,\n'Investment Needs'!AQ6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AQ6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AQ7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AQ8,\n'Investment Needs'!AR6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AR6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AR7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AR8,\n'Investment Needs'!AS6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AS6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AS7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AS8,\n'Investment Needs'!AT6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AT6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AT7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AT8,\n'Investment Needs'!AU6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AU6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AU7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AU8,\n'Investment Needs'!AV6)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4, 'Investment Needs'!AV6,\nIF($C$62='OSeMOSYS (Input)'!$C$5, 'Investment Needs'!AV7,\nIF($C$62='OSeMOSYS (Input)'!$C$6, 'Investment Needs'!AV8,\n'Investment Needs'!AW6)))","v":0}]
[{"$f":"\"Funding availability \"&IF(OR(C60=\"\",C60=\"none\"),\"\",\"with \"&$C$60)&\" (Million \"&$B$6&\")\"","v":"Funding availability  (Million 0)"},{"$f":"B76","v":0},{"$f":"C76","v":0},{"$f":"D76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU76","v":0}]
[{"$f":"\"Financing requirement \"&IF(OR(C60=\"\",C60=\"none\"),\"\",\"with \"&$C$60)&\" (Million \"&$B$6&\")\"","v":"Financing requirement  (Million 0)"},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,B104+B93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,B93+B117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,B93+B131,\nB104+B93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,C104+C93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,C93+C117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,C93+C131,\nC104+C93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,D104+D93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,D93+D117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,D93+D131,\nD104+D93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,E104+E93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,E93+E117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,E93+E131,\nE104+E93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,F104+F93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,F93+F117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,F93+F131,\nF104+F93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,G104+G93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,G93+G117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,G93+G131,\nG104+G93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,H104+H93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,H93+H117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,H93+H131,\nH104+H93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,I104+I93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,I93+I117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,I93+I131,\nI104+I93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,J104+J93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,J93+J117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,J93+J131,\nJ104+J93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,K104+K93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,K93+K117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,K93+K131,\nK104+K93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,L104+L93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,L93+L117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,L93+L131,\nL104+L93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,M104+M93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,M93+M117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,M93+M131,\nM104+M93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,N104+N93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,N93+N117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,N93+N131,\nN104+N93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,O104+O93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,O93+O117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,O93+O131,\nO104+O93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,P104+P93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,P93+P117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,P93+P131,\nP104+P93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,Q104+Q93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,Q93+Q117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,Q93+Q131,\nQ104+Q93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,R104+R93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,R93+R117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,R93+R131,\nR104+R93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,S104+S93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,S93+S117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,S93+S131,\nS104+S93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,T104+T93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,T93+T117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,T93+T131,\nT104+T93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,U104+U93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,U93+U117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,U93+U131,\nU104+U93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,V104+V93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,V93+V117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,V93+V131,\nV104+V93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,W104+W93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,W93+W117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,W93+W131,\nW104+W93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,X104+X93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,X93+X117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,X93+X131,\nX104+X93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,Y104+Y93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,Y93+Y117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,Y93+Y131,\nY104+Y93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,Z104+Z93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,Z93+Z117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,Z93+Z131,\nZ104+Z93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AA104+AA93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AA93+AA117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AA93+AA131,\nAA104+AA93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AB104+AB93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AB93+AB117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AB93+AB131,\nAB104+AB93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AC104+AC93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AC93+AC117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AC93+AC131,\nAC104+AC93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AD104+AD93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AD93+AD117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AD93+AD131,\nAD104+AD93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AE104+AE93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AE93+AE117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AE93+AE131,\nAE104+AE93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AF104+AF93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AF93+AF117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AF93+AF131,\nAF104+AF93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AG104+AG93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AG93+AG117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AG93+AG131,\nAG104+AG93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AH104+AH93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AH93+AH117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AH93+AH131,\nAH104+AH93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AI104+AI93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AI93+AI117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AI93+AI131,\nAI104+AI93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AJ104+AJ93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AJ93+AJ117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AJ93+AJ131,\nAJ104+AJ93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AK104+AK93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AK93+AK117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AK93+AK131,\nAK104+AK93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AL104+AL93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AL93+AL117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AL93+AL131,\nAL104+AL93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AM104+AM93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AM93+AM117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AM93+AM131,\nAM104+AM93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AN104+AN93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AN93+AN117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AN93+AN131,\nAN104+AN93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AO104+AO93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AO93+AO117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AO93+AO131,\nAO104+AO93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AP104+AP93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AP93+AP117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AP93+AP131,\nAP104+AP93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AQ104+AQ93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AQ93+AQ117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AQ93+AQ131,\nAQ104+AQ93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AR104+AR93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AR93+AR117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AR93+AR131,\nAR104+AR93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AS104+AS93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AS93+AS117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AS93+AS131,\nAS104+AS93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AT104+AT93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AT93+AT117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AT93+AT131,\nAT104+AT93)))","v":0},{"$f":"IF($C$62='OSeMOSYS (Input)'!$C$4,AU104+AU93,\nIF($C$62='OSeMOSYS (Input)'!$C$5,AU93+AU117,\nIF($C$62='OSeMOSYS (Input)'!$C$6,AU93+AU131,\nAU104+AU93)))","v":0}]
[{"$f":"\"Funding shortfall \"&IF(OR(C60=\"\",C60=\"none\"),\"\",\"with \"&$C$60)&\" (Million \"&$B$6&\")\"","v":"Funding shortfall  (Million 0)"},{"$f":"B73-B72","v":0},{"$f":"C73-C72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU73-AU72","v":0}]
[]
[{"$f":"\"Funding availability (Million \"&B6&\")\"","v":"Funding availability (Million 0)"},{"$f":"SUM(B77:B79)+SUM(B81:B84)","v":0},{"$f":"SUM(C77:C79)+SUM(C81:C84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z77:Z79)+SUM(Z81:Z84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Government spending",{"$f":"IF($C$51=\"Government Budget\",\n'Funding Baseline'!R6-B80,\n'Funding Baseline'!R6)","v":0},{"$f":"IF($C$51=\"Government Budget\",\nB77*(1+$C39)-C80,\nB77*(1+$C39))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["          Debt Write-off",{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(B70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(B70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(C70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(C70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(D70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(D70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(E70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(E70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(F70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(F70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(G70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(G70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(H70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(H70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(I70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(I70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(J70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(J70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(K70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(K70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(L70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(L70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(M70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(M70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(N70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(N70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(O70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(O70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(P70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(P70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(Q70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(Q70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(R70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(R70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(S70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(S70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(T70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(T70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(U70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(U70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(V70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(V70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(W70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(W70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(X70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(X70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(Y70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(Y70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(Z70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(Z70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AA70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AA70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AB70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AB70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AC70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AC70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AD70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AD70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AE70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AE70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AF70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AF70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AG70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AG70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AH70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AH70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AI70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AI70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AJ70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AJ70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AK70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AK70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AL70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AL70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AM70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AM70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AN70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AN70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AO70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AO70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AP70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AP70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AQ70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AQ70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AR70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AR70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AS70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AS70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AT70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AT70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0},{"$f":"IF($C$60=\"Debt Write-Off\",\nIF(AU70<$B$70+(ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0),\nIF(AU70=$B$70-1+(ROUNDUP($C$36-$C$35,0)),-PMT('High Level Dashboard'!$C$34,'High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,'Financial Instruments'!$B$139,0)*(('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35)-ROUNDDOWN('High Level Dashboard'!$C$36-'High Level Dashboard'!$C$35,0)),\n0)),0)","v":0}]
["SOE internal cash generation",{"$f":"'Funding Baseline'!R7+B80","v":0},{"$f":"B79*(1+$C42)+C80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["          Capital Injection",{"$f":"IF(AND(B$70>=$C$48,B$70<($C$48+$C$49),$C$46=\"Yes\"),$C$50/$C$49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fossil Fuel Expenditure Savings",{"$f":"'Investment Needs'!C183","v":0},{"$f":"'Investment Needs'!D183","v":0},{"$f":"'Investment Needs'!E183","v":0},{"$f":"'Investment Needs'!F183","v":0},{"$f":"'Investment Needs'!G183","v":0},{"$f":"'Investment Needs'!H183","v":0},{"$f":"'Investment Needs'!I183","v":0},{"$f":"'Investment Needs'!J183","v":0},{"$f":"'Investment Needs'!K183","v":0},{"$f":"'Investment Needs'!L183","v":0},{"$f":"'Investment Needs'!M183","v":0},{"$f":"'Investment Needs'!N183","v":0},{"$f":"'Investment Needs'!O183","v":0},{"$f":"'Investment Needs'!P183","v":0},{"$f":"'Investment Needs'!Q183","v":0},{"$f":"'Investment Needs'!R183","v":0},{"$f":"'Investment Needs'!S183","v":0},{"$f":"'Investment Needs'!T183","v":0},{"$f":"'Investment Needs'!U183","v":0},{"$f":"'Investment Needs'!V183","v":0},{"$f":"'Investment Needs'!W183","v":0},{"$f":"'Investment Needs'!X183","v":0},{"$f":"'Investment Needs'!Y183","v":0},{"$f":"'Investment Needs'!Z183","v":0},{"$f":"'Investment Needs'!AA183","v":0},{"$f":"'Investment Needs'!AB183","v":0},{"$f":"'Investment Needs'!AC183","v":0},{"$f":"'Investment Needs'!AD183","v":0},{"$f":"'Investment Needs'!AE183","v":0},{"$f":"'Investment Needs'!AF183","v":0},{"$f":"'Investment Needs'!AG183","v":0},{"$f":"'Investment Needs'!AH183","v":0},{"$f":"'Investment Needs'!AI183","v":0},{"$f":"'Investment Needs'!AJ183","v":0},{"$f":"'Investment Needs'!AK183","v":0},{"$f":"'Investment Needs'!AL183","v":0},{"$f":"'Investment Needs'!AM183","v":0},{"$f":"'Investment Needs'!AN183","v":0},{"$f":"'Investment Needs'!AO183","v":0},{"$f":"'Investment Needs'!AP183","v":0},{"$f":"'Investment Needs'!AQ183","v":0},{"$f":"'Investment Needs'!AR183","v":0},{"$f":"'Investment Needs'!AS183","v":0},{"$f":"'Investment Needs'!AT183","v":0},{"$f":"'Investment Needs'!AU183","v":0},{"$f":"'Investment Needs'!AV183","v":0}]
["International Project Grants",{"$f":"'Funding Baseline'!$R$8","v":0},{"$f":"B82*(1+$C$40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["          Additional Project Grants",{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!C11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!C69, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!D11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!D63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!E11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!E63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!F11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!F63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!G11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!G63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!H11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!H63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!I11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!I63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!J11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!J63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!K11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!K63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!L11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!L63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!M11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!M63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!N11, IF($C$60=\"Grant&Loan\", 'Financial Instruments'!N63, 0))","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!O11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!P11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!Q11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!R11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!S11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!T11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!U11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!V11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!W11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!X11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!Y11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!Z11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AA11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AB11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AC11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AD11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AE11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AF11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AG11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AH11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AI11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AJ11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AK11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AL11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AM11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AN11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AO11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AP11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AQ11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AR11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AS11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AT11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AU11, 0)","v":0},{"$f":"IF($C$60=\"Grant\", 'Financial Instruments'!AV11, 0)","v":0}]
["Carbon Credits",{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!S139:S184-'OSeMOSYS (Input)'!R139:R184))*B85:AU85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Carbon Credit Price ($/Ton CO2e)",{"$f":"IF($C$60=\"Carbon Credits\",'Financial Instruments'!C128:AV128,TRANSPOSE('OSeMOSYS (Input)'!U139:U184))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\"Financing Sources  (Million \"&$B$6&\")\"","v":"Financing Sources  (Million 0)"},{"$f":"B71","v":0},{"$f":"C71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Multilateral Development Bank concessional loans ",{"$f":"B87*$C$53","v":0},{"$f":"C87*$C$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["National Development Bank concessional loans ",{"$f":"B87*$C$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["International commercial loans ",{"$f":"B87*$C$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Domestic commercial loans ",{"$f":"B87*$C$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\"Existing finance payments (Million \"&$B$6&\")\"","v":"Existing finance payments (Million 0)"},{"$f":"SUM('Financing Baseline'!AP49:AP516)","v":0},{"$f":"SUM('Financing Baseline'!AQ49:AQ516)","v":0},{"$f":"SUM('Financing Baseline'!AR49:AR516)","v":0},{"$f":"SUM('Financing Baseline'!AS49:AS516)","v":0},{"$f":"SUM('Financing Baseline'!AT49:AT516)","v":0},{"$f":"SUM('Financing Baseline'!AU49:AU516)","v":0},{"$f":"SUM('Financing Baseline'!AV49:AV516)","v":0},{"$f":"SUM('Financing Baseline'!AW49:AW516)","v":0},{"$f":"SUM('Financing Baseline'!AX49:AX516)","v":0},{"$f":"SUM('Financing Baseline'!AY49:AY516)","v":0},{"$f":"SUM('Financing Baseline'!AZ49:AZ516)","v":0},{"$f":"SUM('Financing Baseline'!BA49:BA516)","v":0},{"$f":"SUM('Financing Baseline'!BB49:BB516)","v":0},{"$f":"SUM('Financing Baseline'!BC49:BC516)","v":0},{"$f":"SUM('Financing Baseline'!BD49:BD516)","v":0},{"$f":"SUM('Financing Baseline'!BE49:BE516)","v":0},{"$f":"SUM('Financing Baseline'!BF49:BF516)","v":0},{"$f":"SUM('Financing Baseline'!BG49:BG516)","v":0},{"$f":"SUM('Financing Baseline'!BH49:BH516)","v":0},{"$f":"SUM('Financing Baseline'!BI49:BI516)","v":0},{"$f":"SUM('Financing Baseline'!BJ49:BJ516)","v":0},{"$f":"SUM('Financing Baseline'!BK49:BK516)","v":0},{"$f":"SUM('Financing Baseline'!BL49:BL516)","v":0},{"$f":"SUM('Financing Baseline'!BM49:BM516)","v":0},{"$f":"SUM('Financing Baseline'!BN49:BN516)","v":0},{"$f":"SUM('Financing Baseline'!BO49:BO516)","v":0},{"$f":"SUM('Financing Baseline'!BP49:BP516)","v":0},{"$f":"SUM('Financing Baseline'!BQ49:BQ516)","v":0},{"$f":"SUM('Financing Baseline'!BR49:BR516)","v":0},{"$f":"SUM('Financing Baseline'!BS49:BS516)","v":0},{"$f":"SUM('Financing Baseline'!BT49:BT516)","v":0},{"$f":"SUM('Financing Baseline'!BU49:BU516)","v":0},{"$f":"SUM('Financing Baseline'!BV49:BV516)","v":0},{"$f":"SUM('Financing Baseline'!BW49:BW516)","v":0},{"$f":"SUM('Financing Baseline'!BX49:BX516)","v":0},{"$f":"SUM('Financing Baseline'!BY49:BY516)","v":0},{"$f":"SUM('Financing Baseline'!BZ49:BZ516)","v":0},{"$f":"SUM('Financing Baseline'!CA49:CA516)","v":0},{"$f":"SUM('Financing Baseline'!CB49:CB516)","v":0},{"$f":"SUM('Financing Baseline'!CC49:CC516)","v":0},{"$f":"SUM('Financing Baseline'!CD49:CD516)","v":0},{"$f":"SUM('Financing Baseline'!CE49:CE516)","v":0},{"$f":"SUM('Financing Baseline'!CF49:CF516)","v":0},{"$f":"SUM('Financing Baseline'!CG49:CG516)","v":0},{"$f":"SUM('Financing Baseline'!CH49:CH516)","v":0},{"$f":"SUM('Financing Baseline'!CI49:CI516)","v":0}]
["Financing payments for construction of new energy",{"$f":"IFERROR(('Investment Needs'!C6/'Investment Needs'!C5)*B104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!D6/'Investment Needs'!D5)*C104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!E6/'Investment Needs'!E5)*D104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!F6/'Investment Needs'!F5)*E104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!G6/'Investment Needs'!G5)*F104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!H6/'Investment Needs'!H5)*G104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!I6/'Investment Needs'!I5)*H104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!J6/'Investment Needs'!J5)*I104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!K6/'Investment Needs'!K5)*J104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!L6/'Investment Needs'!L5)*K104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!M6/'Investment Needs'!M5)*L104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!N6/'Investment Needs'!N5)*M104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!O6/'Investment Needs'!O5)*N104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!P6/'Investment Needs'!P5)*O104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!Q6/'Investment Needs'!Q5)*P104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!R6/'Investment Needs'!R5)*Q104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!S6/'Investment Needs'!S5)*R104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!T6/'Investment Needs'!T5)*S104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!U6/'Investment Needs'!U5)*T104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!V6/'Investment Needs'!V5)*U104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!W6/'Investment Needs'!W5)*V104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!X6/'Investment Needs'!X5)*W104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!Y6/'Investment Needs'!Y5)*X104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!Z6/'Investment Needs'!Z5)*Y104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AA6/'Investment Needs'!AA5)*Z104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AB6/'Investment Needs'!AB5)*AA104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AC6/'Investment Needs'!AC5)*AB104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AD6/'Investment Needs'!AD5)*AC104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AE6/'Investment Needs'!AE5)*AD104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AF6/'Investment Needs'!AF5)*AE104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AG6/'Investment Needs'!AG5)*AF104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AH6/'Investment Needs'!AH5)*AG104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AI6/'Investment Needs'!AI5)*AH104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AJ6/'Investment Needs'!AJ5)*AI104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AK6/'Investment Needs'!AK5)*AJ104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AL6/'Investment Needs'!AL5)*AK104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AM6/'Investment Needs'!AM5)*AL104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AN6/'Investment Needs'!AN5)*AM104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AO6/'Investment Needs'!AO5)*AN104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AP6/'Investment Needs'!AP5)*AO104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AQ6/'Investment Needs'!AQ5)*AP104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AR6/'Investment Needs'!AR5)*AQ104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AS6/'Investment Needs'!AS5)*AR104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AT6/'Investment Needs'!AT5)*AS104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AU6/'Investment Needs'!AU5)*AT104,0)","v":0},{"$f":"IFERROR(('Investment Needs'!AV6/'Investment Needs'!AV5)*AU104,0)","v":0}]
["Financing Payments for retirement of old fossil fuel technologies",{"$f":"B104-B94","v":0},{"$f":"C104-C94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Capital Injection Repayment  (Million \"&$B$6&\")\"","v":"Capital Injection Repayment  (Million 0)"},{"$f":"IFERROR(IF(AND(B70>=$C$48,B70<($C$48+$C$36),OR($C$51=\"Loan\",$C$51=\"Equity\")),((($C$50/($C$36-($C$35-1)))+($C$50*$C$34*(1+$C$34)^$C$36))),0),0)","v":0},{"$f":"IFERROR(IF(AND(C70>=$C$48,C70<($C$48+$C$36),OR($C$51=\"Loan\",$C$51=\"Equity\")),((($C$50/($C$36-($C$35-1)))+($C$50*$C$34*(1+$C$34)^$C$36))),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\"Total Debt Stock  (Million \"&$B$6&\")\"","v":"Total Debt Stock  (Million 0)"},{"$f":"SUM(B99:B102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Concessional International Finance Debt Stock",{"$f":"((0+(B$71*$C53*$C$9))*((1+$C$10)))-B108","v":0},{"$f":"((B99+(C$71*$C53*$C$9))*((1+$C$10)))-C108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Concessional Domestic Finance Debt Stock\"","v":"Concessional Domestic Finance Debt Stock"},{"$f":"((0+(B$71*$C54*$C$15))*((1+$C$16)))-B109","v":0},{"$f":"((B100+(C$71*$C54*$C$15))*((1+$C$16)))-C109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Commercial International Finance Debt Stock\"","v":"Commercial International Finance Debt Stock"},{"$f":"((0+(B$71*$C55*$C$21))*((1+$C$22)))-B110","v":0},{"$f":"((B101+(C$71*$C55*$C$21))*((1+$C$22)))-C110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Commercial Domestic Finance Debt Stock\"","v":"Commercial Domestic Finance Debt Stock"},{"$f":"((0+(B$71*$C56*$C$27))*((1+$C$28)))-B111","v":0},{"$f":"((B102+(C$71*$C56*$C$27))*((1+$C$28)))-C111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'OSeMOSYS (Input)'!$C$4&\" Financing Requirements (Million \"&B6&\")\"","v":"NetZero Financing Requirements (Million 0)"},{"$f":"SUM(B108:B115)+B106","v":0},{"$f":"SUM(C108:C115)+C106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU108:AU115)+AU106","v":0},{"$f":"SUM(B104:AU104)","v":0},{"$f":"SUM(B104:AU104)","v":0}]
[{"$f":"'OSeMOSYS (Input)'!C4&\" Investment Needs (Million USD)\"","v":"NetZero Investment Needs (Million USD)"},{"$f":"'Investment Needs'!C6+'Investment Needs'!C9","v":0},{"$f":"'Investment Needs'!D6+'Investment Needs'!D9","v":0},{"$f":"'Investment Needs'!E6+'Investment Needs'!E9","v":0},{"$f":"'Investment Needs'!F6+'Investment Needs'!F9","v":0},{"$f":"'Investment Needs'!G6+'Investment Needs'!G9","v":0},{"$f":"'Investment Needs'!H6+'Investment Needs'!H9","v":0},{"$f":"'Investment Needs'!I6+'Investment Needs'!I9","v":0},{"$f":"'Investment Needs'!J6+'Investment Needs'!J9","v":0},{"$f":"'Investment Needs'!K6+'Investment Needs'!K9","v":0},{"$f":"'Investment Needs'!L6+'Investment Needs'!L9","v":0},{"$f":"'Investment Needs'!M6+'Investment Needs'!M9","v":0},{"$f":"'Investment Needs'!N6+'Investment Needs'!N9","v":0},{"$f":"'Investment Needs'!O6+'Investment Needs'!O9","v":0},{"$f":"'Investment Needs'!P6+'Investment Needs'!P9","v":0},{"$f":"'Investment Needs'!Q6+'Investment Needs'!Q9","v":0},{"$f":"'Investment Needs'!R6+'Investment Needs'!R9","v":0},{"$f":"'Investment Needs'!S6+'Investment Needs'!S9","v":0},{"$f":"'Investment Needs'!T6+'Investment Needs'!T9","v":0},{"$f":"'Investment Needs'!U6+'Investment Needs'!U9","v":0},{"$f":"'Investment Needs'!V6+'Investment Needs'!V9","v":0},{"$f":"'Investment Needs'!W6+'Investment Needs'!W9","v":0},{"$f":"'Investment Needs'!X6+'Investment Needs'!X9","v":0},{"$f":"'Investment Needs'!Y6+'Investment Needs'!Y9","v":0},{"$f":"'Investment Needs'!Z6+'Investment Needs'!Z9","v":0},{"$f":"'Investment Needs'!AA6+'Investment Needs'!AA9","v":0},{"$f":"'Investment Needs'!AB6+'Investment Needs'!AB9","v":0},{"$f":"'Investment Needs'!AC6+'Investment Needs'!AC9","v":0},{"$f":"'Investment Needs'!AD6+'Investment Needs'!AD9","v":0},{"$f":"'Investment Needs'!AE6+'Investment Needs'!AE9","v":0},{"$f":"'Investment Needs'!AF6+'Investment Needs'!AF9","v":0},{"$f":"'Investment Needs'!AG6+'Investment Needs'!AG9","v":0},{"$f":"'Investment Needs'!AH6+'Investment Needs'!AH9","v":0},{"$f":"'Investment Needs'!AI6+'Investment Needs'!AI9","v":0},{"$f":"'Investment Needs'!AJ6+'Investment Needs'!AJ9","v":0},{"$f":"'Investment Needs'!AK6+'Investment Needs'!AK9","v":0},{"$f":"'Investment Needs'!AL6+'Investment Needs'!AL9","v":0},{"$f":"'Investment Needs'!AM6+'Investment Needs'!AM9","v":0},{"$f":"'Investment Needs'!AN6+'Investment Needs'!AN9","v":0},{"$f":"'Investment Needs'!AO6+'Investment Needs'!AO9","v":0},{"$f":"'Investment Needs'!AP6+'Investment Needs'!AP9","v":0},{"$f":"'Investment Needs'!AQ6+'Investment Needs'!AQ9","v":0},{"$f":"'Investment Needs'!AR6+'Investment Needs'!AR9","v":0},{"$f":"'Investment Needs'!AS6+'Investment Needs'!AS9","v":0},{"$f":"'Investment Needs'!AT6+'Investment Needs'!AT9","v":0},{"$f":"'Investment Needs'!AU6+'Investment Needs'!AU9","v":0},{"$f":"'Investment Needs'!AV6+'Investment Needs'!AV9","v":0},0]
["          Investment Needs (Grant Covered)",{"$f":"B82","v":0},{"$f":"C82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["          Investment Needs (Financing Needs)",{"$f":"B105-B106","v":0},{"$f":"C105-C106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Concessional International Finance (Conc IFI)",{"$f":"IF($C$60=\"Grant Element\",$E$53,$C$53)*$C$9*\n(-PMT($C$10,$C$12-$C$11+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">=\"&(B$70-(ROUNDDOWN($C$12,0))+1),$B$70:$AU$70,\"<=\"&(B$70-(ROUNDUP($C$11,0)))))\n+\nIFERROR(-PMT($C$10,$C$12-$C$11+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDUP($C$12,0))+1,$B$70:$AU$70,$B$107:$AU$107,\"\"))*($C$12-(ROUNDDOWN($C$12,0)))),0)\n+\nIFERROR(-PMT($C$10,$C$12-$C$11+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDDOWN($C$11,0)),$B$70:$AU$70,$B$107:$AU$107,\"\")*($C$11-ROUNDDOWN($C$11,0)))),0)\n+\n(((SUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($C$11,0),$B$70:$AU$70,\"<=\"&B$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$C$11,0)+1,$B$107:$AU$107)*(1-($C$11-ROUNDDOWN($C$11,0))),\"\")))*$C$10)\n))","v":0},{"$f":"IF($C$60=\"Grant Element\",$E$53,$C$53)*$C$9*\n(-PMT($C$10,$C$12-$C$11+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">=\"&(C$70-(ROUNDDOWN($C$12,0))+1),$B$70:$AU$70,\"<=\"&(C$70-(ROUNDUP($C$11,0)))))\n+\nIFERROR(-PMT($C$10,$C$12-$C$11+1,\n(_xlfn.XLOOKUP(C$70-(ROUNDUP($C$12,0))+1,$B$70:$AU$70,$B$107:$AU$107,\"\"))*($C$12-(ROUNDDOWN($C$12,0)))),0)\n+\nIFERROR(-PMT($C$10,$C$12-$C$11+1,\n(_xlfn.XLOOKUP(C$70-(ROUNDDOWN($C$11,0)),$B$70:$AU$70,$B$107:$AU$107,\"\")*($C$11-ROUNDDOWN($C$11,0)))),0)\n+\n(((SUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&C$70-ROUNDDOWN($C$11,0),$B$70:$AU$70,\"<=\"&C$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(C$70-$C$11,0)+1,$B$107:$AU$107)*(1-($C$11-ROUNDDOWN($C$11,0))),\"\")))*$C$10)\n))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Concessional Domestic Finance (Conc DPS)",{"$f":"IF($C$60=\"Grant Element\",$E$54,$C$54)*$C$15*\n(-PMT($C$16,$C$18-$C$17+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">=\"&(B$70-(ROUNDDOWN($C$18,0))+1),$B$70:$AU$70,\"<=\"&(B$70-(ROUNDUP($C$17,0)))))\n+\nIFERROR(-PMT($C$16,$C$18-$C$17+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDUP($C$18,0))+1,$B$70:$AU$70,$B$107:$AU$107,\"\"))*($C$18-(ROUNDDOWN($C$18,0)))),0)\n+\nIFERROR(-PMT($C$16,$C$18-$C$17+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDDOWN($C$17,0)),$B$70:$AU$70,$B$107:$AU$107,\"\")*($C$17-ROUNDDOWN($C$17,0)))),0)\n+\n(((SUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($C$17,0),$B$70:$AU$70,\"<=\"&B$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$C$17,0)+1,$B$107:$AU$107)*(1-($C$17-ROUNDDOWN($C$17,0))),\"\")))*$C$16)\n))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Commercial International Finance (Comm Intl)",{"$f":"IF($C$60=\"Grant Element\",$E$55,$C$55)*$C$21*\n(-PMT($C$22,$C$24-$C$23+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">=\"&(B$70-(ROUNDDOWN($C$24,0))+1),$B$70:$AU$70,\"<=\"&(B$70-(ROUNDUP($C$23,0)))))\n+\nIFERROR(-PMT($C$22,$C$24-$C$23+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDUP($C$24,0))+1,$B$70:$AU$70,$B$107:$AU$107,\"\"))*($C$24-(ROUNDDOWN($C$24,0)))),0)\n+\nIFERROR(-PMT($C$22,$C$24-$C$23+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDDOWN($C$23,0)),$B$70:$AU$70,$B$107:$AU$107,\"\")*($C$23-ROUNDDOWN($C$23,0)))),0)\n+\n(((SUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($C$23,0),$B$70:$AU$70,\"<=\"&B$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$C$23,0)+1,$B$107:$AU$107)*(1-($C$23-ROUNDDOWN($C$23,0))),\"\")))*$C$22)\n))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Commercial Domestic Finance (Comm Dom)",{"$f":"IF($C$60=\"Grant Element\",$E$56,$C$56)*$C$27*\n(-PMT($C$28,$C$30-$C$29+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">=\"&(B$70-(ROUNDDOWN($C$30,0))+1),$B$70:$AU$70,\"<=\"&(B$70-(ROUNDUP($C$29,0)))))\n+\nIFERROR(-PMT($C$28,$C$30-$C$29+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDUP($C$30,0))+1,$B$70:$AU$70,$B$107:$AU$107,\"\"))*($C$30-(ROUNDDOWN($C$30,0)))),0)\n+\nIFERROR(-PMT($C$28,$C$30-$C$29+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDDOWN($C$29,0)),$B$70:$AU$70,$B$107:$AU$107,\"\")*($C$29-ROUNDDOWN($C$29,0)))),0)\n+\n(((SUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($C$29,0),$B$70:$AU$70,\"<=\"&B$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$C$29,0)+1,$B$107:$AU$107)*(1-($C$29-ROUNDDOWN($C$29,0))),\"\")))*$C$28)\n))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Concessional International Finance (Conc IFI)",{"$f":"IF($C$60=\"Grant Element\",$E$53,$C$53)*$D$9*\n(IFERROR(-PMT($D$10,$D$12+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($D$12,0),$B$70:$AU$70,\"<=\"&B$70)),\"\")+\nIFERROR(-PMT($D$10, $D$12+1, SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$D$12,0)+1,$B$107:$AU$107)* (($D$12-ROUNDDOWN($D$12,0)))),\"\")\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Concessional Domestic Finance (Conc DPS)",{"$f":"IF($C$60=\"Grant Element\",$E$54,$C$54)*$D$15*\n(IFERROR(-PMT($D$16,$D$18+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($D$18,0),$B$70:$AU$70,\"<=\"&B$70)),\"\")+\nIFERROR(-PMT($D$16, $D$18+1, SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$D$18,0)+1,$B$107:$AU$107)* (($D$18-ROUNDDOWN($D$18,0)))),\"\")\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Commercial International Finance (Comm Intl)",{"$f":"IF($C$60=\"Grant Element\",$E$55,$C$55)*$D$21*\n(IFERROR(-PMT($D$22,$D$24+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($D$24,0),$B$70:$AU$70,\"<=\"&B$70)),\"\")+\nIFERROR(-PMT($D$22, $D$24+1, SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$D$24,0)+1,$B$107:$AU$107)* (($D$24-ROUNDDOWN($D$24,0)))),\"\")\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Commercial Domestic Finance (Comm Dom)",{"$f":"IF($C$60=\"Grant Element\",$E$56,$C$56)*$D$27*\n(IFERROR(-PMT($D$28,$D$30+1,\nSUMIFS($B$107:$AU$107,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($D$30,0),$B$70:$AU$70,\"<=\"&B$70)),\"\")+\nIFERROR(-PMT($D$28, $D$30+1, SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$D$30,0)+1,$B$107:$AU$107)* (($D$30-ROUNDDOWN($D$30,0)))),\"\")\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'OSeMOSYS (Input)'!$C$5&\" Financing Requirements (Million \"&B6&\")\"","v":"LeastCost Financing Requirements (Million 0)"},{"$f":"SUM(B121:B128)+B119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU121:AU128)+AU119","v":0},{"$f":"SUM(B117:AU117)","v":0}]
[{"$f":"'OSeMOSYS (Input)'!C5&\" Investment Needs (Million USD)\"","v":"LeastCost Investment Needs (Million USD)"},{"$f":"'Investment Needs'!C7","v":0},{"$f":"'Investment Needs'!D7","v":0},{"$f":"'Investment Needs'!E7","v":0},{"$f":"'Investment Needs'!F7","v":0},{"$f":"'Investment Needs'!G7","v":0},{"$f":"'Investment Needs'!H7","v":0},{"$f":"'Investment Needs'!I7","v":0},{"$f":"'Investment Needs'!J7","v":0},{"$f":"'Investment Needs'!K7","v":0},{"$f":"'Investment Needs'!L7","v":0},{"$f":"'Investment Needs'!M7","v":0},{"$f":"'Investment Needs'!N7","v":0},{"$f":"'Investment Needs'!O7","v":0},{"$f":"'Investment Needs'!P7","v":0},{"$f":"'Investment Needs'!Q7","v":0},{"$f":"'Investment Needs'!R7","v":0},{"$f":"'Investment Needs'!S7","v":0},{"$f":"'Investment Needs'!T7","v":0},{"$f":"'Investment Needs'!U7","v":0},{"$f":"'Investment Needs'!V7","v":0},{"$f":"'Investment Needs'!W7","v":0},{"$f":"'Investment Needs'!X7","v":0},{"$f":"'Investment Needs'!Y7","v":0},{"$f":"'Investment Needs'!Z7","v":0},{"$f":"'Investment Needs'!AA7","v":0},{"$f":"'Investment Needs'!AB7","v":0},{"$f":"'Investment Needs'!AC7","v":0},{"$f":"'Investment Needs'!AD7","v":0},{"$f":"'Investment Needs'!AE7","v":0},{"$f":"'Investment Needs'!AF7","v":0},{"$f":"'Investment Needs'!AG7","v":0},{"$f":"'Investment Needs'!AH7","v":0},{"$f":"'Investment Needs'!AI7","v":0},{"$f":"'Investment Needs'!AJ7","v":0},{"$f":"'Investment Needs'!AK7","v":0},{"$f":"'Investment Needs'!AL7","v":0},{"$f":"'Investment Needs'!AM7","v":0},{"$f":"'Investment Needs'!AN7","v":0},{"$f":"'Investment Needs'!AO7","v":0},{"$f":"'Investment Needs'!AP7","v":0},{"$f":"'Investment Needs'!AQ7","v":0},{"$f":"'Investment Needs'!AR7","v":0},{"$f":"'Investment Needs'!AS7","v":0},{"$f":"'Investment Needs'!AT7","v":0},{"$f":"'Investment Needs'!AU7","v":0},{"$f":"'Investment Needs'!AV7","v":0},0]
["          Investment Needs (Grant Covered)",{"$f":"B82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["          Investment Needs (Financing Needs)",{"$f":"B118-B119","v":0},{"$f":"C118-C119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Concessional International Finance (Conc IFI)",{"$f":"$C$53*$C$9*\n(-PMT($C$10,$C$12-$C$11+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">=\"&(B$70-(ROUNDDOWN($C$12,0))+1),$B$70:$AU$70,\"<=\"&(B$70-(ROUNDUP($C$11,0)))))\n+\nIFERROR(-PMT($C$10,$C$12-$C$11+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDUP($C$12,0))+1,$B$70:$AU$70,$B$120:$AU$120,\"\"))*($C$12-(ROUNDDOWN($C$12,0)))),0)\n+\nIFERROR(-PMT($C$10,$C$12-$C$11+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDDOWN($C$11,0)),$B$70:$AU$70,$B$120:$AU$120,\"\")*($C$11-ROUNDDOWN($C$11,0)))),0)\n+\n(((SUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($C$11,0),$B$70:$AU$70,\"<=\"&B$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$C$11,0)+1,$B$120:$AU$120)*(1-($C$11-ROUNDDOWN($C$11,0))),\"\")))*$C$10)\n))","v":0},{"$f":"$C$53*$C$9*\n(-PMT($C$10,$C$12-$C$11+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">=\"&(C$70-(ROUNDDOWN($C$12,0))+1),$B$70:$AU$70,\"<=\"&(C$70-(ROUNDUP($C$11,0)))))\n+\nIFERROR(-PMT($C$10,$C$12-$C$11+1,\n(_xlfn.XLOOKUP(C$70-(ROUNDUP($C$12,0))+1,$B$70:$AU$70,$B$120:$AU$120,\"\"))*($C$12-(ROUNDDOWN($C$12,0)))),0)\n+\nIFERROR(-PMT($C$10,$C$12-$C$11+1,\n(_xlfn.XLOOKUP(C$70-(ROUNDDOWN($C$11,0)),$B$70:$AU$70,$B$120:$AU$120,\"\")*($C$11-ROUNDDOWN($C$11,0)))),0)\n+\n(((SUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&C$70-ROUNDDOWN($C$11,0),$B$70:$AU$70,\"<=\"&C$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(C$70-$C$11,0)+1,$B$120:$AU$120)*(1-($C$11-ROUNDDOWN($C$11,0))),\"\")))*$C$10)\n))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Concessional Domestic Finance (Conc DPS)",{"$f":"$C$54*$C$15*\n(-PMT($C$16,$C$18-$C$17+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">=\"&(B$70-(ROUNDDOWN($C$18,0))+1),$B$70:$AU$70,\"<=\"&(B$70-(ROUNDUP($C$17,0)))))\n+\nIFERROR(-PMT($C$16,$C$18-$C$17+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDUP($C$18,0))+1,$B$70:$AU$70,$B$120:$AU$120,\"\"))*($C$18-(ROUNDDOWN($C$18,0)))),0)\n+\nIFERROR(-PMT($C$16,$C$18-$C$17+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDDOWN($C$17,0)),$B$70:$AU$70,$B$120:$AU$120,\"\")*($C$17-ROUNDDOWN($C$17,0)))),0)\n+\n(((SUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($C$17,0),$B$70:$AU$70,\"<=\"&B$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$C$17,0)+1,$B$120:$AU$120)*(1-($C$17-ROUNDDOWN($C$17,0))),\"\")))*$C$16)\n))","v":0},{"$f":"$C$54*$C$15*\n(-PMT($C$16,$C$18-$C$17+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">=\"&(C$70-(ROUNDDOWN($C$18,0))+1),$B$70:$AU$70,\"<=\"&(C$70-(ROUNDUP($C$17,0)))))\n+\nIFERROR(-PMT($C$16,$C$18-$C$17+1,\n(_xlfn.XLOOKUP(C$70-(ROUNDUP($C$18,0))+1,$B$70:$AU$70,$B$120:$AU$120,\"\"))*($C$18-(ROUNDDOWN($C$18,0)))),0)\n+\nIFERROR(-PMT($C$16,$C$18-$C$17+1,\n(_xlfn.XLOOKUP(C$70-(ROUNDDOWN($C$17,0)),$B$70:$AU$70,$B$120:$AU$120,\"\")*($C$17-ROUNDDOWN($C$17,0)))),0)\n+\n(((SUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&C$70-ROUNDDOWN($C$17,0),$B$70:$AU$70,\"<=\"&C$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(C$70-$C$17,0)+1,$B$120:$AU$120)*(1-($C$17-ROUNDDOWN($C$17,0))),\"\")))*$C$16)\n))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Commercial International Finance (Comm Intl)",{"$f":"$C$55*$C$21*\n(-PMT($C$22,$C$24-$C$23+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">=\"&(B$70-(ROUNDDOWN($C$24,0))+1),$B$70:$AU$70,\"<=\"&(B$70-(ROUNDUP($C$23,0)))))\n+\nIFERROR(-PMT($C$22,$C$24-$C$23+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDUP($C$24,0))+1,$B$70:$AU$70,$B$120:$AU$120,\"\"))*($C$24-(ROUNDDOWN($C$24,0)))),0)\n+\nIFERROR(-PMT($C$22,$C$24-$C$23+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDDOWN($C$23,0)),$B$70:$AU$70,$B$120:$AU$120,\"\")*($C$23-ROUNDDOWN($C$23,0)))),0)\n+\n(((SUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($C$23,0),$B$70:$AU$70,\"<=\"&B$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$C$23,0)+1,$B$120:$AU$120)*(1-($C$23-ROUNDDOWN($C$23,0))),\"\")))*$C$22)\n))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loans - Commercial Domestic Finance (Comm Dom)",{"$f":"$C$56*$C$27*\n(-PMT($C$28,$C$30-$C$29+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">=\"&(B$70-(ROUNDDOWN($C$30,0))+1),$B$70:$AU$70,\"<=\"&(B$70-(ROUNDUP($C$29,0)))))\n+\nIFERROR(-PMT($C$28,$C$30-$C$29+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDUP($C$30,0))+1,$B$70:$AU$70,$B$120:$AU$120,\"\"))*($C$30-(ROUNDDOWN($C$30,0)))),0)\n+\nIFERROR(-PMT($C$28,$C$30-$C$29+1,\n(_xlfn.XLOOKUP(B$70-(ROUNDDOWN($C$29,0)),$B$70:$AU$70,$B$120:$AU$120,\"\")*($C$29-ROUNDDOWN($C$29,0)))),0)\n+\n(((SUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($C$29,0),$B$70:$AU$70,\"<=\"&B$70)+(IFERROR(SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$C$29,0)+1,$B$120:$AU$120)*(1-($C$29-ROUNDDOWN($C$29,0))),\"\")))*$C$28)\n))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Concessional International Finance (Conc IFI)",{"$f":"$C$53*$D$9*\n(IFERROR(-PMT($D$10,$D$12+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($D$12,0),$B$70:$AU$70,\"<=\"&B$70)),\"\")+\nIFERROR(-PMT($D$10, $D$12+1, SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$D$12,0)+1,$B$120:$AU$120)* (($D$12-ROUNDDOWN($D$12,0)))),\"\")\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Concessional Domestic Finance (Conc DPS)",{"$f":"$C$54*$D$15*\n(IFERROR(-PMT($D$16,$D$18+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($D$18,0),$B$70:$AU$70,\"<=\"&B$70)),\"\")+\nIFERROR(-PMT($D$16, $D$18+1, SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$D$18,0)+1,$B$120:$AU$120)* (($D$18-ROUNDDOWN($D$18,0)))),\"\")\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Commercial International Finance (Comm Intl)",{"$f":"$C$55*$D$21*\n(IFERROR(-PMT($D$22,$D$24+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($D$24,0),$B$70:$AU$70,\"<=\"&B$70)),\"\")+\nIFERROR(-PMT($D$22, $D$24+1, SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$D$24,0)+1,$B$120:$AU$120)* (($D$24-ROUNDDOWN($D$24,0)))),\"\")\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equity - Commercial Domestic Finance (Comm Dom)",{"$f":"$C$56*$D$27*\n(IFERROR(-PMT($D$28,$D$30+1,\nSUMIFS($B$120:$AU$120,$B$70:$AU$70,\">\"&B$70-ROUNDDOWN($D$30,0),$B$70:$AU$70,\"<=\"&B$70)),\"\")+\nIFERROR(-PMT($D$28, $D$30+1, SUMIF($B$70:$AU$70,ROUNDDOWN(B$70-$D$30,0)+1,$B$120:$AU$120)* (($D$30-ROUNDDOWN($D$30,0)))),\"\")\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Additional Investment Needs",{"$f":"B105-B118","v":0},{"$f":"C105-C118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Additional Financing Needs",{"$f":"B104-B117","v":0},{"$f":"C104-C117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG104-AG117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net CO2 Emissions Savings (Mt CO2)",{"$f":"B134-B135","v":0},{"$f":"C134-C135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CO2 Emissions Base Scenario",{"$f":"TRANSPOSE('OSeMOSYS (Input)'!S139:S184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CO2 Emissions Net Zero Scenario",{"$f":"TRANSPOSE('OSeMOSYS (Input)'!R139:R184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["GDP Projection"]
["Annual GDP (Million USD)"]
[{"$f":"\"Annual GDP \"&$B$5&\" (Million \"&$B$6&\")\"","v":"Annual GDP Foreign Currency (Million 0)"},{"$f":"B138\n*IF($B$5=\"Local Currency\",HLOOKUP(B70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(B70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(B70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"C138\n*IF($B$5=\"Local Currency\",HLOOKUP(C70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(C70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(C70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"D138\n*IF($B$5=\"Local Currency\",HLOOKUP(D70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(D70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(D70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"E138\n*IF($B$5=\"Local Currency\",HLOOKUP(E70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(E70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(E70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"F138\n*IF($B$5=\"Local Currency\",HLOOKUP(F70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(F70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(F70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"G138\n*IF($B$5=\"Local Currency\",HLOOKUP(G70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(G70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(G70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"H138\n*IF($B$5=\"Local Currency\",HLOOKUP(H70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(H70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(H70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"I138\n*IF($B$5=\"Local Currency\",HLOOKUP(I70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(I70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(I70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"J138\n*IF($B$5=\"Local Currency\",HLOOKUP(J70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(J70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(J70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"K138\n*IF($B$5=\"Local Currency\",HLOOKUP(K70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(K70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(K70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"L138\n*IF($B$5=\"Local Currency\",HLOOKUP(L70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(L70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(L70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"M138\n*IF($B$5=\"Local Currency\",HLOOKUP(M70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(M70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(M70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"N138\n*IF($B$5=\"Local Currency\",HLOOKUP(N70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(N70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(N70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"O138\n*IF($B$5=\"Local Currency\",HLOOKUP(O70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(O70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(O70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"P138\n*IF($B$5=\"Local Currency\",HLOOKUP(P70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(P70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(P70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"Q138\n*IF($B$5=\"Local Currency\",HLOOKUP(Q70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(Q70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(Q70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"R138\n*IF($B$5=\"Local Currency\",HLOOKUP(R70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(R70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(R70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"S138\n*IF($B$5=\"Local Currency\",HLOOKUP(S70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(S70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(S70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"T138\n*IF($B$5=\"Local Currency\",HLOOKUP(T70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(T70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(T70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"U138\n*IF($B$5=\"Local Currency\",HLOOKUP(U70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(U70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(U70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"V138\n*IF($B$5=\"Local Currency\",HLOOKUP(V70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(V70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(V70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"W138\n*IF($B$5=\"Local Currency\",HLOOKUP(W70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(W70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(W70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"X138\n*IF($B$5=\"Local Currency\",HLOOKUP(X70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(X70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(X70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"Y138\n*IF($B$5=\"Local Currency\",HLOOKUP(Y70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(Y70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(Y70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"Z138\n*IF($B$5=\"Local Currency\",HLOOKUP(Z70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(Z70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(Z70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AA138\n*IF($B$5=\"Local Currency\",HLOOKUP(AA70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AA70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AA70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AB138\n*IF($B$5=\"Local Currency\",HLOOKUP(AB70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AB70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AB70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AC138\n*IF($B$5=\"Local Currency\",HLOOKUP(AC70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AC70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AC70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AD138\n*IF($B$5=\"Local Currency\",HLOOKUP(AD70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AD70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AD70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AE138\n*IF($B$5=\"Local Currency\",HLOOKUP(AE70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AE70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AE70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AF138\n*IF($B$5=\"Local Currency\",HLOOKUP(AF70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AF70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AF70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AG138\n*IF($B$5=\"Local Currency\",HLOOKUP(AG70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AG70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AG70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AH138\n*IF($B$5=\"Local Currency\",HLOOKUP(AH70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AH70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AH70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AI138\n*IF($B$5=\"Local Currency\",HLOOKUP(AI70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AI70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AI70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AJ138\n*IF($B$5=\"Local Currency\",HLOOKUP(AJ70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AJ70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AJ70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AK138\n*IF($B$5=\"Local Currency\",HLOOKUP(AK70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AK70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AK70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AL138\n*IF($B$5=\"Local Currency\",HLOOKUP(AL70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AL70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AL70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AM138\n*IF($B$5=\"Local Currency\",HLOOKUP(AM70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AM70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AM70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AN138\n*IF($B$5=\"Local Currency\",HLOOKUP(AN70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AN70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AN70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AO138\n*IF($B$5=\"Local Currency\",HLOOKUP(AO70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AO70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AO70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AP138\n*IF($B$5=\"Local Currency\",HLOOKUP(AP70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AP70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AP70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AQ138\n*IF($B$5=\"Local Currency\",HLOOKUP(AQ70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AQ70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AQ70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AR138\n*IF($B$5=\"Local Currency\",HLOOKUP(AR70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AR70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AR70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AS138\n*IF($B$5=\"Local Currency\",HLOOKUP(AS70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AS70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AS70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AT138\n*IF($B$5=\"Local Currency\",HLOOKUP(AT70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AT70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AT70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0},{"$f":"AU138\n*IF($B$5=\"Local Currency\",HLOOKUP(AU70,'Financing Baseline'!$R$37:$BL$39,3,FALSE)/HLOOKUP(AU70,'Financing Baseline'!$R$37:$BL$39,2,FALSE),HLOOKUP(AU70,'Financing Baseline'!$R$37:$BL$39,2,FALSE))","v":0}]
["Financing Requirement (% GDP)",{"$f":"IFERROR((B73/B139), 0)","v":0},0,0,0,0,{"$f":"IFERROR((G73/G139), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Funding Availability (% GDP)",{"$f":"IFERROR((B72/B139), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Financing Baseline","index":4,"n_rows":516,"n_cols":149,"rows_kept":516,"cut":false,"hidden":false,"merged":[[27,1,28,9],[20,1,20,9],[13,1,13,9],[29,10,29,11],[46,88,46,91],[46,26,46,30],[13,10,13,11],[20,10,20,11]]}
["MINFin"]
["Financing Baseline"]
[]
["FORWARD LOOKING PARAMETERS FOR FINANCING SOURCES"]
["Repayment Currency",{"$f":"'High Level Dashboard'!B5","v":"Foreign Currency"}]
["Exchange Rate Projections",{"$f":"'High Level Dashboard'!B6","v":0}]
[{"$f":"\"Currency Contribution \"&'Financing Baseline'!A38&\" (%)\"","v":"Currency Contribution Foreign Currency (%)"},{"$f":"IFERROR(SUMIFS($K$49:$K$329,$L$49:$L$329,$C$38)/SUM($K$49:$K$329),\"\")","v":""}]
[{"$f":"\"Currency Contribution \"&'Financing Baseline'!A39&\" (%)\"","v":"Currency Contribution Local Currency (%)"},{"$f":"IFERROR(SUMIFS(K49:K329,L49:L329,\"<>\"&$C$38)/SUM(K49:K329), \"\")","v":""}]
["Current Year"]
["Discount Rate",{"$f":"'High Level Dashboard'!E34","v":0}]
["Discount rate for calcualtion of grant element",{"$f":"IFERROR(_xlfn.MAXIFS(P49:P496,G49:G496,\"Loan\"),10%)","v":0}]
["Annual Loan Payments"]
[]
[null,"Weighted Average",null,null,null,null,null,null,null,null,"Debt Equity Split"]
[null,{"$f":"\"Volume (\"&$B$6&\")\"","v":"Volume (0)"},"Interest rate","Term of loan","Years of grace","Average Annual Payment","Average Annual Discounted Payment","Total Discounted Payment",null,null,"Debt","Equity"]
["Total financing volumes",{"$f":"SUM(B17:B20)","v":0},{"$f":"IFERROR(SUMPRODUCT(B17:B20,C17:C20)/SUM(B17:B20), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D17:D20,B17:B20)/SUM(B17:B20), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B17:B20,E17:E20)/SUM(B17:B20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B17:B20,F17:F20)/SUM(B17:B20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B17:B20,G17:G20)/SUM(B17:B20),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B17:B20,H17:H20)/SUM(B17:B20),0)","v":0},null,null,{"$f":"IFERROR(SUMPRODUCT(K17:K20,B17:B20)/SUM(B17:B20),0)","v":0},{"$f":"1-K16","v":1}]
["Concessional International Finance (Conc IFI)",{"$f":"IF($B$5=\"Local Currency\",SUMIF(F49:F516, \"Conc_IFI\", M49:M516),SUMIF(F49:F516, \"Conc_IFI\", IF($B$5=\"Local Currency\",M49:M516,N49:N516)))","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},null,null,{"$f":"IFERROR(SUMIFS($N$49:$N$496,$F$49:$F$496,\"Conc_IFI\",$G$49:$G$496,\"Loan\")/SUMIF($F$49:$F$496,\"Conc_IFI\",$N$49:$N$496),0)","v":0},{"$f":"1-K17","v":1}]
["Concessional Domestic Finance (Conc DPS)",{"$f":"IF($B$5=\"Local Currency\",SUMIF(F49:F516,\"Conc_DPS\",M49:M516),SUMIF(F49:F516,\"Conc_DPS\",IF($B$5=\"Local Currency\",M49:M516,N49:N516)))","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/SUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},null,null,{"$f":"IFERROR(SUMIFS($N$49:$N$496,$F$49:$F$496,\"Conc_DPS\",$G$49:$G$496,\"Loan\")/SUMIF($F$49:$F$496,\"Conc_DPS\",$N$49:$N$496),0)","v":0},{"$f":"1-K18","v":1}]
["Commercial International Finance (Comm Intl)",{"$f":"IF($B$5=\"Local Currency\",SUMIF(F49:F516,\"Comm_Intl\",M49:M516),SUMIF(F49:F516,\"Comm_Intl\",IF($B$5=\"Local Currency\",M49:M516,N49:N516)))","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},null,null,{"$f":"IFERROR(SUMIFS($N$49:$N$496,$F$49:$F$496,\"Comm_Intl\",$G$49:$G$496,\"Loan\")/SUMIF($F$49:$F$496,\"Comm_Intl\",$N$49:$N$496),0)","v":0},{"$f":"1-K19","v":1}]
["Commercial Domestic Finance (Comm Dom)",{"$f":"IF($B$5=\"Local Currency\",SUMIF(F49:F516,\"Comm_Dom\",M49:M516),SUMIF(F49:F516,\"Comm_Dom\",IF($B$5=\"Local Currency\",M49:M516,N49:N516)))","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/SUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},null,null,{"$f":"IFERROR(SUMIFS($N$49:$N$496,$F$49:$F$496,\"Comm_Dom\",$G$49:$G$496,\"Loan\")/SUMIF($F$49:$F$496,\"Comm_Dom\",$N$49:$N$496),0)","v":0},{"$f":"1-K20","v":1}]
[null,"Equity",null,null,null,null,null,null,null,null,"Institution Shares"]
[null,{"$f":"\"Volume (\"&$B$6&\")\"","v":"Volume (0)"},"Cost of Equity","Term of loan","Years of grace","Average Annual Payment","Average Annual Discounted Payment","Total Discounted Payment",null,null,"Bilateral Agency",{"$f":"IFERROR(SUMIF(I49:I516, \"Bilateral Agency\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
["Total financing volumes",{"$f":"SUM(B24:B27)","v":0},{"$f":"IFERROR(SUMPRODUCT(B24:B27,C24:C27)/SUM(B24:B27), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D24:D27,B24:B27)/SUM(B24:B27), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B24:B27,E24:E27)/SUM(B24:B27),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B24:B27,F24:F27)/SUM(B24:B27),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B24:B27,G24:G27)/SUM(B24:B27),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B24:B27,H24:H27)/SUM(B24:B27),0)","v":0},null,null,"Multilateral Agency",{"$f":"IFERROR(SUMIF(I49:I516, \"Multilateral Agency\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
["Concessional International Finance (Conc IFI)",{"$f":"IF($B$5=\"Local Currency\",SUMIFS(M49:M516, F49:F516, \"Conc_IFI\", G49:G516,\"Equity\"),SUMIFS(IF($B$5=\"Local Currency\",M49:M516,N49:N516), F49:F516, \"Conc_IFI\", G49:G516,\"Equity\"))","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)\n/SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},null,null,"Foreign Government",{"$f":"IFERROR(SUMIF(I49:I516, \"Foreign Government\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
["Concessional Domestic Finance (Conc DPS)",{"$f":"IF($B$5=\"Local Currency\",SUMIFS(M49:M516, F49:F516, \"Conc_DPS\", G49:G516,\"Equity\"),SUMIFS(IF($B$5=\"Local Currency\",M49:M516,N49:N516),F49:F516, \"Conc_DPS\", G49:G516,\"Equity\"))","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},null,null,"National Government",{"$f":"IFERROR(SUMIF(I49:I516, \"National Government\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
["Commercial International Finance (Comm Intl)",{"$f":"IF($B$5=\"Local Currency\",SUMIFS(M49:M516,F49:F516,\"Comm_Intl\",G49:G516,\"Equity\"),SUMIFS(IF($B$5=\"Local Currency\",M49:M516,N49:N516),F49:F516,\"Comm_Intl\",G49:G516,\"Equity\"))","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},null,null,"Domestic Public Sector",{"$f":"IFERROR(SUMIF(I49:I516, \"Domestic Public Sector\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
["Commercial Domestic Finance (Comm Dom)",{"$f":"IF($B$5=\"Local Currency\",SUMIFS(M49:M516,F49:F516,\"Comm_Dom\",G49:G516,\"Equity\"),SUMIFS(IF($B$5=\"Local Currency\",M49:M516,N49:N516),F49:F516,\"Comm_Dom\",G49:G516,\"Equity\"))","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Equity\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},null,null,"Climate Funds",{"$f":"IFERROR(SUMIF(I49:I516, \"Climate Funds\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
[null,"Debt",null,null,null,null,null,null,null,null,"Commercial Bank",{"$f":"IFERROR(SUMIF(I49:I516, \"Commercial Bank\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Private Equity Fund",{"$f":"IFERROR(SUMIF(I49:I516, \"Private Equity Fund\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
[null,{"$f":"\"Volume (\"&$B$6&\")\"","v":"Volume (0)"},"Cost of Debt","Term of loan","Years of grace","Average Annual Payment","Average Annual Discounted Payment","Total Discounted Payment","Market Element","Grant Element","Financing Sector Shares"]
["Total financing volumes",{"$f":"SUM(B32:B35)","v":0},{"$f":"IFERROR(SUMPRODUCT(B32:B35,C32:C35)/SUM(B32:B35), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(D32:D35,B32:B35)/SUM(B32:B35), 0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B32:B35,E32:E35)/SUM(B32:B35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B32:B35,F32:F35)/SUM(B32:B35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B32:B35,G32:G35)/SUM(B32:B35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B32:B35,H32:H35)/SUM(B32:B35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B32:B35,I32:I35)/SUM(B32:B35),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(B32:B35,J32:J35)/SUM(B32:B35),0)","v":0},"Public Finance",{"$f":"IFERROR(SUMIF(H49:H516, \"Public\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516)))/B16, 0)","v":0}]
["Concessional International Finance (Conc IFI)",{"$f":"IF($B$5=\"Local Currency\",SUMIFS( M49:M516, F49:F516, \"Conc_IFI\", G49:G516,\"Loan\"),SUMIFS( IF($B$5=\"Local Currency\",M49:M516,N49:N516), F49:F516, \"Conc_IFI\", G49:G516,\"Loan\"))","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)\n/SUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),X49:X516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),IF($G$49:$G$516=\"Equity\",0,1)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Y49:Y516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_IFI\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),IF($G$49:$G$516=\"Equity\",0,1)), 0)","v":0},"Private Finance",{"$f":"IFERROR(SUMIF(H49:H516, \"Private\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) / B16, 0)","v":0}]
["Concessional Domestic Finance (Conc DPS)",{"$f":"IF($B$5=\"Local Currency\",SUMIFS(M49:M516,F49:F516,\"Conc_DPS\",G49:G516,\"Loan\"),SUMIFS(IF($B$5=\"Local Currency\",M49:M516,N49:N516),F49:F516,\"Conc_DPS\",G49:G516,\"Loan\"))","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),X49:X516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),IF($G$49:$G$516=\"Equity\",0,1)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Y49:Y516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Conc_DPS\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),IF($G$49:$G$516=\"Equity\",0,1)), 0)","v":0},"Domestic ",{"$f":"IFERROR((SUMIF(F49:F516, \"Comm_Dom\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) + SUMIF(F49:F516, \"Conc_DPS\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516)))) / B16, 0)","v":0}]
["Commercial International Finance (Comm Intl)",{"$f":"IF($B$5=\"Local Currency\",SUMIFS(M49:M516,F49:F516,\"Comm_Intl\",G49:G516,\"Loan\"),SUMIFS(IF($B$5=\"Local Currency\",M49:M516,N49:N516),F49:F516,\"Comm_Intl\",G49:G516,\"Loan\"))","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),X49:X516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),IF($G$49:$G$516=\"Equity\",0,1)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Y49:Y516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Intl\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),IF($G$49:$G$516=\"Equity\",0,1)), 0)","v":0},"International",{"$f":"IFERROR((SUMIF(F49:F516, \"Comm_Intl\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516))) + SUMIF(F49:F516, \"Conc_IFI\", IF($B$5=\"Local Currency\",M49:M516,IF($B$5=\"Local Currency\",M49:M516,N49:N516)))) / B16, 0)","v":0}]
["Commercial Domestic Finance (Comm Dom)",{"$f":"IF($B$5=\"Local Currency\",SUMIFS(M49:M516,F49:F516,\"Comm_Dom\",G49:G516,\"Loan\"),SUMIFS(IF($B$5=\"Local Currency\",M49:M516,N49:N516),F49:F516,\"Comm_Dom\",G49:G516,\"Loan\"))","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),P49:P516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Q49:Q516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),S49:S516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),U49:U516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),V49:V516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),W49:W516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),X49:X516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),IF($G$49:$G$516=\"Equity\",0,1)), 0)","v":0},{"$f":"IFERROR(\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),Y49:Y516)/\nSUMPRODUCT(IF($F$49:$F$516=\"Comm_Dom\",1,0),IF($G$49:$G$516=\"Loan\",1,0),IF($B$5=\"Local Currency\",M49:M516,N49:N516),IF($G$49:$G$516=\"Equity\",0,1)), 0)","v":0}]
[]
["Currency Exchange Rate (LCU)","Currency Name","Currency",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["Foreign Currency"]
["Local Currency"]
["Other Lending Currency 1     "]
["Other Lending Currency 2     "]
["Other Lending Currency 3     "]
["Other Lending Currency 4     "]
["Other Lending Currency 5     "]
[]
["2) HISTORICAL BASELINE FOR FINANCING SOURCES (2015-PRESENT)"]
["LIST HERE ALL HISTORICAL SOURCES OF FINANCING IDENTIFIED FOR THE BASELINE PERIOD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a) Undiscounted Loan Repayment Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b) Discounted Loan Repayment Schedule"]
["Name of Project","Name of Financier","Technology","Source","Year","Financing Source","Type of Finance","Financing Sector ","Financial Institution","Origin of Finance","Volume of Finance","Currency",{"$f":"\"Volume in \"&C39","v":"Volume in "},{"$f":"\"Volume in \"&C38","v":"Volume in "},"Exchange Rate","Rate","Term","Maturity","Grace period","Schedule","Average Annual Payment","Average Annual Discounted Payment","Total Discounted Payment","Market Element","Grant Element","Sum of Repayment",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K49*HLOOKUP(E49,$C$37:$BL$39,3,FALSE)/VLOOKUP(L49,$C$37:$BJ$44,MATCH(E49,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(K49*HLOOKUP(E49,$C$37:$BL$39,2,FALSE)/VLOOKUP(L49,$C$37:$BJ$44,MATCH(E49,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(IF($B$5=\"Foreign Currency\",HLOOKUP(E49,$D$37:$BL$39,2,FALSE)/VLOOKUP(L49,$C$38:$BJ$44,MATCH(E49,$C$37:$BL$37,0),FALSE),HLOOKUP(E49,$D$37:$BL$39,3,FALSE)/VLOOKUP(L49,$C$38:$BJ$44,MATCH(E49,$C$37:$BL$37,0),FALSE)),\"\")","v":""},null,null,{"$f":"IFERROR(IF($Q49=\"\",\"\",IF(($Q49-($B$9-$E49))<=0,0,(Q49-($B$9-$E49)))),\"NA\")","v":""},null,null,{"$f":"IFERROR(SUM(AA49:CI49)/(Q49), 0)","v":0},{"$f":"IFERROR(SUM(CK49:ES49)/(Q49),0)","v":0},{"$f":"SUM(CK49:ES49)","v":0},{"$f":"IFERROR(IF(T49=\"Equity\", \"Equity\", 1-Y49), 0)","v":0},{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T49)),(1-((P49/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S49)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q49+S49)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q49+S49))-($B$12*S49))))),IF(ISNUMBER(SEARCH(\"Lump\",T49)),(1-((1+P49*(Q49+S49))/((1+$B$11)^(Q49+S49)))),IF((T49=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},{"$f":"SUM(AA49:CI49)","v":0},{"$f":"IFERROR(\n    IF($T49=\"Equity\",\n        IF(AND(AA$48>=$E49, AA$48<=($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n\n    IF($T49=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E49, AA$48<($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E49+$Q49),\n$K49*(1+$P49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n\n    IF($T49=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E49+$Q49),\n$K49*((1+$P49)^$Q49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n\n    IF($T49=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E49, AA$48<($E49+$S49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E49+$S49), AA$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n\n    IF($T49=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E49, AA$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T49=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E49+$S49), AA$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P49)^$S49),0), 0),\n\n    0)))))),\"\")","v":0},{"$f":"IFERROR(\n    IF($T49=\"Equity\",\n        IF(AND(AB$48>=$E49, AB$48<=($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"Lump Sum Principal\",\n        IF(AND(AB$48>=$E49, AB$48<($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AB$48=($E49+$Q49),\n$K49*(1+$P49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T49=\"Lump Sum Principal and Interest\",\n        IF(AB$48=($E49+$Q49),\n$K49*((1+$P49)^$Q49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"EPP with Grace Years for Principal\",\n        IF(AND(AB$48>=$E49, AB$48<($E49+$S49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AB$48>=($E49+$S49), AB$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T49=\"Equal Principal Payments (EPP)\",\n        IF(AND(AB$48>=$E49, AB$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T49=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AB$48>=($E49+$S49), AB$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AB$48,$C$37:$BL$37,0),FALSE),1))*((1+$P49)^$S49),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T49=\"Equity\",\n        IF(AND(AK$48>=$E49, AK$48<=($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E49, AK$48<($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E49+$Q49),\n$K49*(1+$P49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T49=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E49+$Q49),\n$K49*((1+$P49)^$Q49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E49, AK$48<($E49+$S49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E49+$S49), AK$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T49=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E49, AK$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T49=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E49+$S49), AK$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P49)^$S49),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T49=\"Equity\",\n        IF(AND(AS$48>=$E49, AS$48<=($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"Lump Sum Principal\",\n        IF(AND(AS$48>=$E49, AS$48<($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AS$48=($E49+$Q49),\n$K49*(1+$P49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T49=\"Lump Sum Principal and Interest\",\n        IF(AS$48=($E49+$Q49),\n$K49*((1+$P49)^$Q49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"EPP with Grace Years for Principal\",\n        IF(AND(AS$48>=$E49, AS$48<($E49+$S49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AS$48>=($E49+$S49), AS$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T49=\"Equal Principal Payments (EPP)\",\n        IF(AND(AS$48>=$E49, AS$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T49=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AS$48>=($E49+$S49), AS$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AS$48,$C$37:$BL$37,0),FALSE),1))*((1+$P49)^$S49),0), 0),\n\n    0)))))),\"\")","v":0},0,{"$f":"IFERROR(\n    IF($T49=\"Equity\",\n        IF(AND(AU$48>=$E49, AU$48<=($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E49, AU$48<($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E49+$Q49),\n$K49*(1+$P49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T49=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E49+$Q49),\n$K49*((1+$P49)^$Q49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E49, AU$48<($E49+$S49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E49+$S49), AU$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T49=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E49, AU$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T49=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E49+$S49), AU$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P49)^$S49),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T49=\"Equity\",\n        IF(AND(BE$48>=$E49, BE$48<=($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E49, BE$48<($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E49+$Q49),\n$K49*(1+$P49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T49=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E49+$Q49),\n$K49*((1+$P49)^$Q49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E49, BE$48<($E49+$S49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E49+$S49), BE$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T49=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E49, BE$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T49=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E49+$S49), BE$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P49)^$S49),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T49=\"Equity\",\n        IF(AND(BO$48>=$E49, BO$48<=($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E49, BO$48<($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E49+$Q49),\n$K49*(1+$P49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T49=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E49+$Q49),\n$K49*((1+$P49)^$Q49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E49, BO$48<($E49+$S49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E49+$S49), BO$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T49=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E49, BO$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T49=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E49+$S49), BO$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P49)^$S49),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T49=\"Equity\",\n        IF(AND(BY$48>=$E49, BY$48<=($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E49, BY$48<($E49+$Q49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E49+$Q49),\n$K49*(1+$P49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T49=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E49+$Q49),\n$K49*((1+$P49)^$Q49)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T49=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E49, BY$48<($E49+$S49)),\n$K49*$P49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E49+$S49), BY$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T49=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E49, BY$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T49=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E49+$S49), BY$48<=($E49+$Q49)),\n-PMT($P49,($Q49-$S49+1),($K49*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE)/VLOOKUP($L49,$C$37:$BL$44,MATCH($E49,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P49)^$S49),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA49,AA49*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB49,AB49*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA50,AA50*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB50,AB50*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CM$48<$B$9,AC50,AC50*((1/(1+$B$10))^(CM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CN$48<$B$9,AD50,AD50*((1/(1+$B$10))^(CN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CO$48<$B$9,AE50,AE50*((1/(1+$B$10))^(CO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CP$48<$B$9,AF50,AF50*((1/(1+$B$10))^(CP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CQ$48<$B$9,AG50,AG50*((1/(1+$B$10))^(CQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CR$48<$B$9,AH50,AH50*((1/(1+$B$10))^(CR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CS$48<$B$9,AI50,AI50*((1/(1+$B$10))^(CS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CT$48<$B$9,AJ50,AJ50*((1/(1+$B$10))^(CT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CU$48<$B$9,AK50,AK50*((1/(1+$B$10))^(CU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CV$48<$B$9,AL50,AL50*((1/(1+$B$10))^(CV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CW$48<$B$9,AM50,AM50*((1/(1+$B$10))^(CW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CX$48<$B$9,AN50,AN50*((1/(1+$B$10))^(CX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CY$48<$B$9,AO50,AO50*((1/(1+$B$10))^(CY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CZ$48<$B$9,AP50,AP50*((1/(1+$B$10))^(CZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DA$48<$B$9,AQ50,AQ50*((1/(1+$B$10))^(DA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DB$48<$B$9,AR50,AR50*((1/(1+$B$10))^(DB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DC$48<$B$9,AS50,AS50*((1/(1+$B$10))^(DC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DD$48<$B$9,AT50,AT50*((1/(1+$B$10))^(DD$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DE$48<$B$9,AU50,AU50*((1/(1+$B$10))^(DE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DF$48<$B$9,AV50,AV50*((1/(1+$B$10))^(DF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DG$48<$B$9,AW50,AW50*((1/(1+$B$10))^(DG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DH$48<$B$9,AX50,AX50*((1/(1+$B$10))^(DH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DI$48<$B$9,AY50,AY50*((1/(1+$B$10))^(DI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DJ$48<$B$9,AZ50,AZ50*((1/(1+$B$10))^(DJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DK$48<$B$9,BA50,BA50*((1/(1+$B$10))^(DK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DL$48<$B$9,BB50,BB50*((1/(1+$B$10))^(DL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DM$48<$B$9,BC50,BC50*((1/(1+$B$10))^(DM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DN$48<$B$9,BD50,BD50*((1/(1+$B$10))^(DN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DO$48<$B$9,BE50,BE50*((1/(1+$B$10))^(DO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DP$48<$B$9,BF50,BF50*((1/(1+$B$10))^(DP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DQ$48<$B$9,BG50,BG50*((1/(1+$B$10))^(DQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DR$48<$B$9,BH50,BH50*((1/(1+$B$10))^(DR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DS$48<$B$9,BI50,BI50*((1/(1+$B$10))^(DS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DT$48<$B$9,BJ50,BJ50*((1/(1+$B$10))^(DT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DU$48<$B$9,BK50,BK50*((1/(1+$B$10))^(DU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DV$48<$B$9,BL50,BL50*((1/(1+$B$10))^(DV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DW$48<$B$9,BM50,BM50*((1/(1+$B$10))^(DW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DX$48<$B$9,BN50,BN50*((1/(1+$B$10))^(DX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DY$48<$B$9,BO50,BO50*((1/(1+$B$10))^(DY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DZ$48<$B$9,BP50,BP50*((1/(1+$B$10))^(DZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EA$48<$B$9,BQ50,BQ50*((1/(1+$B$10))^(EA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EB$48<$B$9,BR50,BR50*((1/(1+$B$10))^(EB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EC$48<$B$9,BS50,BS50*((1/(1+$B$10))^(EC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ED$48<$B$9,BT50,BT50*((1/(1+$B$10))^(ED$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EE$48<$B$9,BU50,BU50*((1/(1+$B$10))^(EE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EF$48<$B$9,BV50,BV50*((1/(1+$B$10))^(EF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EG$48<$B$9,BW50,BW50*((1/(1+$B$10))^(EG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EH$48<$B$9,BX50,BX50*((1/(1+$B$10))^(EH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EI$48<$B$9,BY50,BY50*((1/(1+$B$10))^(EI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EJ$48<$B$9,BZ50,BZ50*((1/(1+$B$10))^(EJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EK$48<$B$9,CA50,CA50*((1/(1+$B$10))^(EK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EL$48<$B$9,CB50,CB50*((1/(1+$B$10))^(EL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EM$48<$B$9,CC50,CC50*((1/(1+$B$10))^(EM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EN$48<$B$9,CD50,CD50*((1/(1+$B$10))^(EN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EO$48<$B$9,CE50,CE50*((1/(1+$B$10))^(EO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EP$48<$B$9,CF50,CF50*((1/(1+$B$10))^(EP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EQ$48<$B$9,CG50,CG50*((1/(1+$B$10))^(EQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ER$48<$B$9,CH50,CH50*((1/(1+$B$10))^(ER$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ES$48<$B$9,CI50,CI50*((1/(1+$B$10))^(ES$48-$B$9+1))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,{"$f":"IFERROR(SUM(AA52:CI52)/(Q52), 0)","v":0},0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T59=\"Equity\",\n        IF(AND(AA$48>=$E59, AA$48<=($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E59, AA$48<($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E59+$Q59),\n$K59*(1+$P59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T59=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E59+$Q59),\n$K59*((1+$P59)^$Q59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E59, AA$48<($E59+$S59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E59+$S59), AA$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T59=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E59, AA$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T59=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E59+$S59), AA$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P59)^$S59),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T59=\"Equity\",\n        IF(AND(AK$48>=$E59, AK$48<=($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E59, AK$48<($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E59+$Q59),\n$K59*(1+$P59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T59=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E59+$Q59),\n$K59*((1+$P59)^$Q59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E59, AK$48<($E59+$S59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E59+$S59), AK$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T59=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E59, AK$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T59=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E59+$S59), AK$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P59)^$S59),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T59=\"Equity\",\n        IF(AND(AU$48>=$E59, AU$48<=($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E59, AU$48<($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E59+$Q59),\n$K59*(1+$P59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T59=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E59+$Q59),\n$K59*((1+$P59)^$Q59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E59, AU$48<($E59+$S59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E59+$S59), AU$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T59=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E59, AU$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T59=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E59+$S59), AU$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P59)^$S59),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T59=\"Equity\",\n        IF(AND(BE$48>=$E59, BE$48<=($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E59, BE$48<($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E59+$Q59),\n$K59*(1+$P59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T59=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E59+$Q59),\n$K59*((1+$P59)^$Q59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E59, BE$48<($E59+$S59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E59+$S59), BE$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T59=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E59, BE$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T59=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E59+$S59), BE$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P59)^$S59),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T59=\"Equity\",\n        IF(AND(BO$48>=$E59, BO$48<=($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E59, BO$48<($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E59+$Q59),\n$K59*(1+$P59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T59=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E59+$Q59),\n$K59*((1+$P59)^$Q59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E59, BO$48<($E59+$S59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E59+$S59), BO$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T59=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E59, BO$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T59=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E59+$S59), BO$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P59)^$S59),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T59=\"Equity\",\n        IF(AND(BY$48>=$E59, BY$48<=($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E59, BY$48<($E59+$Q59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E59+$Q59),\n$K59*(1+$P59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T59=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E59+$Q59),\n$K59*((1+$P59)^$Q59)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T59=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E59, BY$48<($E59+$S59)),\n$K59*$P59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E59+$S59), BY$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T59=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E59, BY$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T59=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E59+$S59), BY$48<=($E59+$Q59)),\n-PMT($P59,($Q59-$S59+1),($K59*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE)/VLOOKUP($L59,$C$37:$BL$44,MATCH($E59,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P59)^$S59),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T69=\"Equity\",\n        IF(AND(AA$48>=$E69, AA$48<=($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E69, AA$48<($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E69+$Q69),\n$K69*(1+$P69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T69=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E69+$Q69),\n$K69*((1+$P69)^$Q69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E69, AA$48<($E69+$S69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E69+$S69), AA$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T69=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E69, AA$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T69=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E69+$S69), AA$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P69)^$S69),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T69=\"Equity\",\n        IF(AND(AK$48>=$E69, AK$48<=($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E69, AK$48<($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E69+$Q69),\n$K69*(1+$P69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T69=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E69+$Q69),\n$K69*((1+$P69)^$Q69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E69, AK$48<($E69+$S69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E69+$S69), AK$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T69=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E69, AK$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T69=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E69+$S69), AK$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P69)^$S69),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T69=\"Equity\",\n        IF(AND(AU$48>=$E69, AU$48<=($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E69, AU$48<($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E69+$Q69),\n$K69*(1+$P69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T69=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E69+$Q69),\n$K69*((1+$P69)^$Q69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E69, AU$48<($E69+$S69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E69+$S69), AU$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T69=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E69, AU$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T69=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E69+$S69), AU$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P69)^$S69),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T69=\"Equity\",\n        IF(AND(BE$48>=$E69, BE$48<=($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E69, BE$48<($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E69+$Q69),\n$K69*(1+$P69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T69=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E69+$Q69),\n$K69*((1+$P69)^$Q69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E69, BE$48<($E69+$S69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E69+$S69), BE$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T69=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E69, BE$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T69=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E69+$S69), BE$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P69)^$S69),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T69=\"Equity\",\n        IF(AND(BO$48>=$E69, BO$48<=($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E69, BO$48<($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E69+$Q69),\n$K69*(1+$P69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T69=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E69+$Q69),\n$K69*((1+$P69)^$Q69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E69, BO$48<($E69+$S69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E69+$S69), BO$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T69=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E69, BO$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T69=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E69+$S69), BO$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P69)^$S69),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T69=\"Equity\",\n        IF(AND(BY$48>=$E69, BY$48<=($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E69, BY$48<($E69+$Q69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E69+$Q69),\n$K69*(1+$P69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T69=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E69+$Q69),\n$K69*((1+$P69)^$Q69)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T69=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E69, BY$48<($E69+$S69)),\n$K69*$P69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E69+$S69), BY$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T69=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E69, BY$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T69=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E69+$S69), BY$48<=($E69+$Q69)),\n-PMT($P69,($Q69-$S69+1),($K69*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE)/VLOOKUP($L69,$C$37:$BL$44,MATCH($E69,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P69)^$S69),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T79=\"Equity\",\n        IF(AND(AA$48>=$E79, AA$48<=($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E79, AA$48<($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E79+$Q79),\n$K79*(1+$P79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T79=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E79+$Q79),\n$K79*((1+$P79)^$Q79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E79, AA$48<($E79+$S79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E79+$S79), AA$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T79=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E79, AA$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T79=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E79+$S79), AA$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P79)^$S79),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T79=\"Equity\",\n        IF(AND(AK$48>=$E79, AK$48<=($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E79, AK$48<($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E79+$Q79),\n$K79*(1+$P79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T79=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E79+$Q79),\n$K79*((1+$P79)^$Q79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E79, AK$48<($E79+$S79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E79+$S79), AK$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T79=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E79, AK$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T79=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E79+$S79), AK$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P79)^$S79),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T79=\"Equity\",\n        IF(AND(AU$48>=$E79, AU$48<=($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E79, AU$48<($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E79+$Q79),\n$K79*(1+$P79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T79=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E79+$Q79),\n$K79*((1+$P79)^$Q79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E79, AU$48<($E79+$S79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E79+$S79), AU$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T79=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E79, AU$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T79=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E79+$S79), AU$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P79)^$S79),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T79=\"Equity\",\n        IF(AND(BE$48>=$E79, BE$48<=($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E79, BE$48<($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E79+$Q79),\n$K79*(1+$P79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T79=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E79+$Q79),\n$K79*((1+$P79)^$Q79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E79, BE$48<($E79+$S79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E79+$S79), BE$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T79=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E79, BE$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T79=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E79+$S79), BE$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P79)^$S79),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T79=\"Equity\",\n        IF(AND(BO$48>=$E79, BO$48<=($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E79, BO$48<($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E79+$Q79),\n$K79*(1+$P79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T79=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E79+$Q79),\n$K79*((1+$P79)^$Q79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E79, BO$48<($E79+$S79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E79+$S79), BO$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T79=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E79, BO$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T79=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E79+$S79), BO$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P79)^$S79),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T79=\"Equity\",\n        IF(AND(BY$48>=$E79, BY$48<=($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E79, BY$48<($E79+$Q79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E79+$Q79),\n$K79*(1+$P79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T79=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E79+$Q79),\n$K79*((1+$P79)^$Q79)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T79=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E79, BY$48<($E79+$S79)),\n$K79*$P79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E79+$S79), BY$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T79=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E79, BY$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T79=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E79+$S79), BY$48<=($E79+$Q79)),\n-PMT($P79,($Q79-$S79+1),($K79*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE)/VLOOKUP($L79,$C$37:$BL$44,MATCH($E79,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P79)^$S79),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q81=\"\",\"\",IF(($Q81-($B$9-$E81))<=0,0,(Q81-($B$9-$E81)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T89=\"Equity\",\n        IF(AND(AA$48>=$E89, AA$48<=($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E89, AA$48<($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E89+$Q89),\n$K89*(1+$P89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T89=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E89+$Q89),\n$K89*((1+$P89)^$Q89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E89, AA$48<($E89+$S89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E89+$S89), AA$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T89=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E89, AA$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T89=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E89+$S89), AA$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P89)^$S89),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T89=\"Equity\",\n        IF(AND(AK$48>=$E89, AK$48<=($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E89, AK$48<($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E89+$Q89),\n$K89*(1+$P89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T89=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E89+$Q89),\n$K89*((1+$P89)^$Q89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E89, AK$48<($E89+$S89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E89+$S89), AK$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T89=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E89, AK$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T89=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E89+$S89), AK$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P89)^$S89),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T89=\"Equity\",\n        IF(AND(AU$48>=$E89, AU$48<=($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E89, AU$48<($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E89+$Q89),\n$K89*(1+$P89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T89=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E89+$Q89),\n$K89*((1+$P89)^$Q89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E89, AU$48<($E89+$S89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E89+$S89), AU$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T89=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E89, AU$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T89=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E89+$S89), AU$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P89)^$S89),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T89=\"Equity\",\n        IF(AND(BE$48>=$E89, BE$48<=($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E89, BE$48<($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E89+$Q89),\n$K89*(1+$P89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T89=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E89+$Q89),\n$K89*((1+$P89)^$Q89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E89, BE$48<($E89+$S89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E89+$S89), BE$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T89=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E89, BE$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T89=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E89+$S89), BE$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P89)^$S89),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T89=\"Equity\",\n        IF(AND(BO$48>=$E89, BO$48<=($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E89, BO$48<($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E89+$Q89),\n$K89*(1+$P89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T89=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E89+$Q89),\n$K89*((1+$P89)^$Q89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E89, BO$48<($E89+$S89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E89+$S89), BO$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T89=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E89, BO$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T89=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E89+$S89), BO$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P89)^$S89),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T89=\"Equity\",\n        IF(AND(BY$48>=$E89, BY$48<=($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E89, BY$48<($E89+$Q89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E89+$Q89),\n$K89*(1+$P89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T89=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E89+$Q89),\n$K89*((1+$P89)^$Q89)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T89=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E89, BY$48<($E89+$S89)),\n$K89*$P89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E89+$S89), BY$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T89=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E89, BY$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T89=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E89+$S89), BY$48<=($E89+$Q89)),\n-PMT($P89,($Q89-$S89+1),($K89*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE)/VLOOKUP($L89,$C$37:$BL$44,MATCH($E89,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P89)^$S89),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T99=\"Equity\",\n        IF(AND(AA$48>=$E99, AA$48<=($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E99, AA$48<($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E99+$Q99),\n$K99*(1+$P99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T99=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E99+$Q99),\n$K99*((1+$P99)^$Q99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E99, AA$48<($E99+$S99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E99+$S99), AA$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T99=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E99, AA$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T99=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E99+$S99), AA$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P99)^$S99),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T99=\"Equity\",\n        IF(AND(AK$48>=$E99, AK$48<=($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E99, AK$48<($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E99+$Q99),\n$K99*(1+$P99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T99=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E99+$Q99),\n$K99*((1+$P99)^$Q99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E99, AK$48<($E99+$S99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E99+$S99), AK$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T99=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E99, AK$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T99=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E99+$S99), AK$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P99)^$S99),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T99=\"Equity\",\n        IF(AND(AU$48>=$E99, AU$48<=($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E99, AU$48<($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E99+$Q99),\n$K99*(1+$P99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T99=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E99+$Q99),\n$K99*((1+$P99)^$Q99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E99, AU$48<($E99+$S99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E99+$S99), AU$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T99=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E99, AU$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T99=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E99+$S99), AU$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P99)^$S99),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T99=\"Equity\",\n        IF(AND(BE$48>=$E99, BE$48<=($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E99, BE$48<($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E99+$Q99),\n$K99*(1+$P99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T99=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E99+$Q99),\n$K99*((1+$P99)^$Q99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E99, BE$48<($E99+$S99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E99+$S99), BE$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T99=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E99, BE$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T99=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E99+$S99), BE$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P99)^$S99),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T99=\"Equity\",\n        IF(AND(BO$48>=$E99, BO$48<=($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E99, BO$48<($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E99+$Q99),\n$K99*(1+$P99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T99=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E99+$Q99),\n$K99*((1+$P99)^$Q99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E99, BO$48<($E99+$S99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E99+$S99), BO$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T99=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E99, BO$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T99=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E99+$S99), BO$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P99)^$S99),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T99=\"Equity\",\n        IF(AND(BY$48>=$E99, BY$48<=($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E99, BY$48<($E99+$Q99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E99+$Q99),\n$K99*(1+$P99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T99=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E99+$Q99),\n$K99*((1+$P99)^$Q99)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T99=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E99, BY$48<($E99+$S99)),\n$K99*$P99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E99+$S99), BY$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T99=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E99, BY$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T99=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E99+$S99), BY$48<=($E99+$Q99)),\n-PMT($P99,($Q99-$S99+1),($K99*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE)/VLOOKUP($L99,$C$37:$BL$44,MATCH($E99,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P99)^$S99),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T109=\"Equity\",\n        IF(AND(AA$48>=$E109, AA$48<=($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E109, AA$48<($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E109+$Q109),\n$K109*(1+$P109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T109=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E109+$Q109),\n$K109*((1+$P109)^$Q109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E109, AA$48<($E109+$S109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E109+$S109), AA$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T109=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E109, AA$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T109=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E109+$S109), AA$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P109)^$S109),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T109=\"Equity\",\n        IF(AND(AK$48>=$E109, AK$48<=($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E109, AK$48<($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E109+$Q109),\n$K109*(1+$P109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T109=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E109+$Q109),\n$K109*((1+$P109)^$Q109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E109, AK$48<($E109+$S109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E109+$S109), AK$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T109=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E109, AK$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T109=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E109+$S109), AK$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P109)^$S109),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T109=\"Equity\",\n        IF(AND(AU$48>=$E109, AU$48<=($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E109, AU$48<($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E109+$Q109),\n$K109*(1+$P109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T109=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E109+$Q109),\n$K109*((1+$P109)^$Q109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E109, AU$48<($E109+$S109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E109+$S109), AU$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T109=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E109, AU$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T109=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E109+$S109), AU$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P109)^$S109),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T109=\"Equity\",\n        IF(AND(BE$48>=$E109, BE$48<=($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E109, BE$48<($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E109+$Q109),\n$K109*(1+$P109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T109=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E109+$Q109),\n$K109*((1+$P109)^$Q109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E109, BE$48<($E109+$S109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E109+$S109), BE$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T109=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E109, BE$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T109=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E109+$S109), BE$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P109)^$S109),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T109=\"Equity\",\n        IF(AND(BO$48>=$E109, BO$48<=($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E109, BO$48<($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E109+$Q109),\n$K109*(1+$P109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T109=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E109+$Q109),\n$K109*((1+$P109)^$Q109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E109, BO$48<($E109+$S109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E109+$S109), BO$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T109=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E109, BO$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T109=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E109+$S109), BO$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P109)^$S109),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T109=\"Equity\",\n        IF(AND(BY$48>=$E109, BY$48<=($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E109, BY$48<($E109+$Q109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E109+$Q109),\n$K109*(1+$P109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T109=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E109+$Q109),\n$K109*((1+$P109)^$Q109)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T109=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E109, BY$48<($E109+$S109)),\n$K109*$P109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E109+$S109), BY$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T109=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E109, BY$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T109=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E109+$S109), BY$48<=($E109+$Q109)),\n-PMT($P109,($Q109-$S109+1),($K109*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE)/VLOOKUP($L109,$C$37:$BL$44,MATCH($E109,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P109)^$S109),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,{"$f":"SUM(CK112:ES112)","v":0},0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K113*HLOOKUP(E113,$C$37:$BL$39,3,FALSE)/VLOOKUP(L113,$C$37:$BJ$44,MATCH(E113,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(K113*HLOOKUP(E113,$C$37:$BL$39,2,FALSE)/VLOOKUP(L113,$C$37:$BJ$44,MATCH(E113,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(IF($B$5=\"Foreign Currency\",HLOOKUP(E113,$D$37:$BL$39,2,FALSE)/VLOOKUP(L113,$C$38:$BJ$44,MATCH(E113,$C$37:$BL$37,0),FALSE),HLOOKUP(E113,$D$37:$BL$39,3,FALSE)/VLOOKUP(L113,$C$38:$BJ$44,MATCH(E113,$C$37:$BL$37,0),FALSE)),\"\")","v":""},null,null,{"$f":"IFERROR(IF($Q113=\"\",\"\",IF(($Q113-($B$9-$E113))<=0,0,(Q113-($B$9-$E113)))),\"NA\")","v":""},null,null,{"$f":"IFERROR(SUM(AA113:CI113)/(Q113), 0)","v":0},{"$f":"IFERROR(SUM(CK113:ES113)/(Q113),0)","v":0},0,{"$f":"IFERROR(IF(T113=\"Equity\", \"Equity\", 1-Y113), 0)","v":0},{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T113)),(1-((P113/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S113)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q113+S113)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q113+S113))-($B$12*S113))))),IF(ISNUMBER(SEARCH(\"Lump\",T113)),(1-((1+P113*(Q113+S113))/((1+$B$11)^(Q113+S113)))),IF((T113=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},{"$f":"SUM(AA113:CI113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA114,AA114*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB114,AB114*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CM$48<$B$9,AC114,AC114*((1/(1+$B$10))^(CM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CN$48<$B$9,AD114,AD114*((1/(1+$B$10))^(CN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CO$48<$B$9,AE114,AE114*((1/(1+$B$10))^(CO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CP$48<$B$9,AF114,AF114*((1/(1+$B$10))^(CP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CQ$48<$B$9,AG114,AG114*((1/(1+$B$10))^(CQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CR$48<$B$9,AH114,AH114*((1/(1+$B$10))^(CR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CS$48<$B$9,AI114,AI114*((1/(1+$B$10))^(CS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CT$48<$B$9,AJ114,AJ114*((1/(1+$B$10))^(CT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CU$48<$B$9,AK114,AK114*((1/(1+$B$10))^(CU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CV$48<$B$9,AL114,AL114*((1/(1+$B$10))^(CV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CW$48<$B$9,AM114,AM114*((1/(1+$B$10))^(CW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CX$48<$B$9,AN114,AN114*((1/(1+$B$10))^(CX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CY$48<$B$9,AO114,AO114*((1/(1+$B$10))^(CY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CZ$48<$B$9,AP114,AP114*((1/(1+$B$10))^(CZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DA$48<$B$9,AQ114,AQ114*((1/(1+$B$10))^(DA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DB$48<$B$9,AR114,AR114*((1/(1+$B$10))^(DB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DC$48<$B$9,AS114,AS114*((1/(1+$B$10))^(DC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DD$48<$B$9,AT114,AT114*((1/(1+$B$10))^(DD$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DE$48<$B$9,AU114,AU114*((1/(1+$B$10))^(DE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DF$48<$B$9,AV114,AV114*((1/(1+$B$10))^(DF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DG$48<$B$9,AW114,AW114*((1/(1+$B$10))^(DG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DH$48<$B$9,AX114,AX114*((1/(1+$B$10))^(DH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DI$48<$B$9,AY114,AY114*((1/(1+$B$10))^(DI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DJ$48<$B$9,AZ114,AZ114*((1/(1+$B$10))^(DJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DK$48<$B$9,BA114,BA114*((1/(1+$B$10))^(DK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DL$48<$B$9,BB114,BB114*((1/(1+$B$10))^(DL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DM$48<$B$9,BC114,BC114*((1/(1+$B$10))^(DM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DN$48<$B$9,BD114,BD114*((1/(1+$B$10))^(DN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DO$48<$B$9,BE114,BE114*((1/(1+$B$10))^(DO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DP$48<$B$9,BF114,BF114*((1/(1+$B$10))^(DP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DQ$48<$B$9,BG114,BG114*((1/(1+$B$10))^(DQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DR$48<$B$9,BH114,BH114*((1/(1+$B$10))^(DR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DS$48<$B$9,BI114,BI114*((1/(1+$B$10))^(DS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DT$48<$B$9,BJ114,BJ114*((1/(1+$B$10))^(DT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DU$48<$B$9,BK114,BK114*((1/(1+$B$10))^(DU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DV$48<$B$9,BL114,BL114*((1/(1+$B$10))^(DV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DW$48<$B$9,BM114,BM114*((1/(1+$B$10))^(DW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DX$48<$B$9,BN114,BN114*((1/(1+$B$10))^(DX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DY$48<$B$9,BO114,BO114*((1/(1+$B$10))^(DY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DZ$48<$B$9,BP114,BP114*((1/(1+$B$10))^(DZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EA$48<$B$9,BQ114,BQ114*((1/(1+$B$10))^(EA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EB$48<$B$9,BR114,BR114*((1/(1+$B$10))^(EB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EC$48<$B$9,BS114,BS114*((1/(1+$B$10))^(EC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ED$48<$B$9,BT114,BT114*((1/(1+$B$10))^(ED$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EE$48<$B$9,BU114,BU114*((1/(1+$B$10))^(EE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EF$48<$B$9,BV114,BV114*((1/(1+$B$10))^(EF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EG$48<$B$9,BW114,BW114*((1/(1+$B$10))^(EG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EH$48<$B$9,BX114,BX114*((1/(1+$B$10))^(EH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EI$48<$B$9,BY114,BY114*((1/(1+$B$10))^(EI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EJ$48<$B$9,BZ114,BZ114*((1/(1+$B$10))^(EJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EK$48<$B$9,CA114,CA114*((1/(1+$B$10))^(EK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EL$48<$B$9,CB114,CB114*((1/(1+$B$10))^(EL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EM$48<$B$9,CC114,CC114*((1/(1+$B$10))^(EM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EN$48<$B$9,CD114,CD114*((1/(1+$B$10))^(EN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EO$48<$B$9,CE114,CE114*((1/(1+$B$10))^(EO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EP$48<$B$9,CF114,CF114*((1/(1+$B$10))^(EP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EQ$48<$B$9,CG114,CG114*((1/(1+$B$10))^(EQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ER$48<$B$9,CH114,CH114*((1/(1+$B$10))^(ER$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ES$48<$B$9,CI114,CI114*((1/(1+$B$10))^(ES$48-$B$9+1))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,{"$f":"SUM(CK118:ES118)","v":0},0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T119=\"Equity\",\n        IF(AND(AA$48>=$E119, AA$48<=($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E119, AA$48<($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E119+$Q119),\n$K119*(1+$P119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T119=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E119+$Q119),\n$K119*((1+$P119)^$Q119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E119, AA$48<($E119+$S119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E119+$S119), AA$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T119=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E119, AA$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T119=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E119+$S119), AA$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P119)^$S119),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T119=\"Equity\",\n        IF(AND(AK$48>=$E119, AK$48<=($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E119, AK$48<($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E119+$Q119),\n$K119*(1+$P119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T119=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E119+$Q119),\n$K119*((1+$P119)^$Q119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E119, AK$48<($E119+$S119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E119+$S119), AK$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T119=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E119, AK$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T119=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E119+$S119), AK$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P119)^$S119),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T119=\"Equity\",\n        IF(AND(AU$48>=$E119, AU$48<=($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E119, AU$48<($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E119+$Q119),\n$K119*(1+$P119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T119=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E119+$Q119),\n$K119*((1+$P119)^$Q119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E119, AU$48<($E119+$S119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E119+$S119), AU$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T119=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E119, AU$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T119=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E119+$S119), AU$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P119)^$S119),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T119=\"Equity\",\n        IF(AND(BE$48>=$E119, BE$48<=($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E119, BE$48<($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E119+$Q119),\n$K119*(1+$P119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T119=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E119+$Q119),\n$K119*((1+$P119)^$Q119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E119, BE$48<($E119+$S119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E119+$S119), BE$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T119=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E119, BE$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T119=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E119+$S119), BE$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P119)^$S119),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T119=\"Equity\",\n        IF(AND(BO$48>=$E119, BO$48<=($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E119, BO$48<($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E119+$Q119),\n$K119*(1+$P119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T119=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E119+$Q119),\n$K119*((1+$P119)^$Q119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E119, BO$48<($E119+$S119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E119+$S119), BO$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T119=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E119, BO$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T119=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E119+$S119), BO$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P119)^$S119),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T119=\"Equity\",\n        IF(AND(BY$48>=$E119, BY$48<=($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E119, BY$48<($E119+$Q119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E119+$Q119),\n$K119*(1+$P119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T119=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E119+$Q119),\n$K119*((1+$P119)^$Q119)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T119=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E119, BY$48<($E119+$S119)),\n$K119*$P119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E119+$S119), BY$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T119=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E119, BY$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T119=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E119+$S119), BY$48<=($E119+$Q119)),\n-PMT($P119,($Q119-$S119+1),($K119*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE)/VLOOKUP($L119,$C$37:$BL$44,MATCH($E119,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P119)^$S119),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T129=\"Equity\",\n        IF(AND(AA$48>=$E129, AA$48<=($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E129, AA$48<($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E129+$Q129),\n$K129*(1+$P129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T129=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E129+$Q129),\n$K129*((1+$P129)^$Q129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E129, AA$48<($E129+$S129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E129+$S129), AA$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T129=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E129, AA$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T129=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E129+$S129), AA$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P129)^$S129),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T129=\"Equity\",\n        IF(AND(AK$48>=$E129, AK$48<=($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E129, AK$48<($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E129+$Q129),\n$K129*(1+$P129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T129=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E129+$Q129),\n$K129*((1+$P129)^$Q129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E129, AK$48<($E129+$S129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E129+$S129), AK$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T129=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E129, AK$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T129=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E129+$S129), AK$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P129)^$S129),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T129=\"Equity\",\n        IF(AND(AU$48>=$E129, AU$48<=($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E129, AU$48<($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E129+$Q129),\n$K129*(1+$P129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T129=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E129+$Q129),\n$K129*((1+$P129)^$Q129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E129, AU$48<($E129+$S129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E129+$S129), AU$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T129=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E129, AU$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T129=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E129+$S129), AU$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P129)^$S129),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T129=\"Equity\",\n        IF(AND(BE$48>=$E129, BE$48<=($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E129, BE$48<($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E129+$Q129),\n$K129*(1+$P129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T129=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E129+$Q129),\n$K129*((1+$P129)^$Q129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E129, BE$48<($E129+$S129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E129+$S129), BE$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T129=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E129, BE$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T129=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E129+$S129), BE$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P129)^$S129),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T129=\"Equity\",\n        IF(AND(BO$48>=$E129, BO$48<=($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E129, BO$48<($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E129+$Q129),\n$K129*(1+$P129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T129=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E129+$Q129),\n$K129*((1+$P129)^$Q129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E129, BO$48<($E129+$S129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E129+$S129), BO$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T129=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E129, BO$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T129=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E129+$S129), BO$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P129)^$S129),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T129=\"Equity\",\n        IF(AND(BY$48>=$E129, BY$48<=($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E129, BY$48<($E129+$Q129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E129+$Q129),\n$K129*(1+$P129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T129=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E129+$Q129),\n$K129*((1+$P129)^$Q129)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T129=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E129, BY$48<($E129+$S129)),\n$K129*$P129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E129+$S129), BY$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T129=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E129, BY$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T129=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E129+$S129), BY$48<=($E129+$Q129)),\n-PMT($P129,($Q129-$S129+1),($K129*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE)/VLOOKUP($L129,$C$37:$BL$44,MATCH($E129,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P129)^$S129),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T139=\"Equity\",\n        IF(AND(AA$48>=$E139, AA$48<=($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E139, AA$48<($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E139+$Q139),\n$K139*(1+$P139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T139=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E139+$Q139),\n$K139*((1+$P139)^$Q139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E139, AA$48<($E139+$S139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E139+$S139), AA$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T139=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E139, AA$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T139=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E139+$S139), AA$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P139)^$S139),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T139=\"Equity\",\n        IF(AND(AK$48>=$E139, AK$48<=($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E139, AK$48<($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E139+$Q139),\n$K139*(1+$P139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T139=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E139+$Q139),\n$K139*((1+$P139)^$Q139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E139, AK$48<($E139+$S139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E139+$S139), AK$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T139=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E139, AK$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T139=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E139+$S139), AK$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P139)^$S139),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T139=\"Equity\",\n        IF(AND(AU$48>=$E139, AU$48<=($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E139, AU$48<($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E139+$Q139),\n$K139*(1+$P139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T139=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E139+$Q139),\n$K139*((1+$P139)^$Q139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E139, AU$48<($E139+$S139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E139+$S139), AU$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T139=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E139, AU$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T139=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E139+$S139), AU$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P139)^$S139),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T139=\"Equity\",\n        IF(AND(BE$48>=$E139, BE$48<=($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E139, BE$48<($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E139+$Q139),\n$K139*(1+$P139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T139=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E139+$Q139),\n$K139*((1+$P139)^$Q139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E139, BE$48<($E139+$S139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E139+$S139), BE$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T139=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E139, BE$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T139=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E139+$S139), BE$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P139)^$S139),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T139=\"Equity\",\n        IF(AND(BO$48>=$E139, BO$48<=($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E139, BO$48<($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E139+$Q139),\n$K139*(1+$P139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T139=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E139+$Q139),\n$K139*((1+$P139)^$Q139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E139, BO$48<($E139+$S139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E139+$S139), BO$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T139=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E139, BO$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T139=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E139+$S139), BO$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P139)^$S139),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T139=\"Equity\",\n        IF(AND(BY$48>=$E139, BY$48<=($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E139, BY$48<($E139+$Q139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E139+$Q139),\n$K139*(1+$P139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T139=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E139+$Q139),\n$K139*((1+$P139)^$Q139)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T139=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E139, BY$48<($E139+$S139)),\n$K139*$P139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E139+$S139), BY$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T139=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E139, BY$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T139=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E139+$S139), BY$48<=($E139+$Q139)),\n-PMT($P139,($Q139-$S139+1),($K139*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE)/VLOOKUP($L139,$C$37:$BL$44,MATCH($E139,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P139)^$S139),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q145=\"\",\"\",IF(($Q145-($B$9-$E145))<=0,0,(Q145-($B$9-$E145)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T149=\"Equity\",\n        IF(AND(AA$48>=$E149, AA$48<=($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E149, AA$48<($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E149+$Q149),\n$K149*(1+$P149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T149=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E149+$Q149),\n$K149*((1+$P149)^$Q149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E149, AA$48<($E149+$S149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E149+$S149), AA$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T149=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E149, AA$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T149=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E149+$S149), AA$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P149)^$S149),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T149=\"Equity\",\n        IF(AND(AK$48>=$E149, AK$48<=($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E149, AK$48<($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E149+$Q149),\n$K149*(1+$P149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T149=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E149+$Q149),\n$K149*((1+$P149)^$Q149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E149, AK$48<($E149+$S149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E149+$S149), AK$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T149=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E149, AK$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T149=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E149+$S149), AK$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P149)^$S149),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T149=\"Equity\",\n        IF(AND(AU$48>=$E149, AU$48<=($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E149, AU$48<($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E149+$Q149),\n$K149*(1+$P149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T149=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E149+$Q149),\n$K149*((1+$P149)^$Q149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E149, AU$48<($E149+$S149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E149+$S149), AU$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T149=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E149, AU$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T149=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E149+$S149), AU$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P149)^$S149),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T149=\"Equity\",\n        IF(AND(BE$48>=$E149, BE$48<=($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E149, BE$48<($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E149+$Q149),\n$K149*(1+$P149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T149=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E149+$Q149),\n$K149*((1+$P149)^$Q149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E149, BE$48<($E149+$S149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E149+$S149), BE$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T149=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E149, BE$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T149=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E149+$S149), BE$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P149)^$S149),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T149=\"Equity\",\n        IF(AND(BO$48>=$E149, BO$48<=($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E149, BO$48<($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E149+$Q149),\n$K149*(1+$P149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T149=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E149+$Q149),\n$K149*((1+$P149)^$Q149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E149, BO$48<($E149+$S149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E149+$S149), BO$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T149=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E149, BO$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T149=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E149+$S149), BO$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P149)^$S149),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T149=\"Equity\",\n        IF(AND(BY$48>=$E149, BY$48<=($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E149, BY$48<($E149+$Q149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E149+$Q149),\n$K149*(1+$P149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T149=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E149+$Q149),\n$K149*((1+$P149)^$Q149)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T149=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E149, BY$48<($E149+$S149)),\n$K149*$P149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E149+$S149), BY$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T149=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E149, BY$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T149=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E149+$S149), BY$48<=($E149+$Q149)),\n-PMT($P149,($Q149-$S149+1),($K149*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE)/VLOOKUP($L149,$C$37:$BL$44,MATCH($E149,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P149)^$S149),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T159=\"Equity\",\n        IF(AND(AA$48>=$E159, AA$48<=($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E159, AA$48<($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E159+$Q159),\n$K159*(1+$P159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T159=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E159+$Q159),\n$K159*((1+$P159)^$Q159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E159, AA$48<($E159+$S159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E159+$S159), AA$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T159=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E159, AA$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T159=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E159+$S159), AA$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P159)^$S159),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T159=\"Equity\",\n        IF(AND(AK$48>=$E159, AK$48<=($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E159, AK$48<($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E159+$Q159),\n$K159*(1+$P159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T159=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E159+$Q159),\n$K159*((1+$P159)^$Q159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E159, AK$48<($E159+$S159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E159+$S159), AK$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T159=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E159, AK$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T159=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E159+$S159), AK$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P159)^$S159),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T159=\"Equity\",\n        IF(AND(AU$48>=$E159, AU$48<=($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E159, AU$48<($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E159+$Q159),\n$K159*(1+$P159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T159=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E159+$Q159),\n$K159*((1+$P159)^$Q159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E159, AU$48<($E159+$S159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E159+$S159), AU$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T159=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E159, AU$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T159=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E159+$S159), AU$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P159)^$S159),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T159=\"Equity\",\n        IF(AND(BE$48>=$E159, BE$48<=($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E159, BE$48<($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E159+$Q159),\n$K159*(1+$P159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T159=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E159+$Q159),\n$K159*((1+$P159)^$Q159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E159, BE$48<($E159+$S159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E159+$S159), BE$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T159=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E159, BE$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T159=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E159+$S159), BE$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P159)^$S159),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T159=\"Equity\",\n        IF(AND(BO$48>=$E159, BO$48<=($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E159, BO$48<($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E159+$Q159),\n$K159*(1+$P159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T159=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E159+$Q159),\n$K159*((1+$P159)^$Q159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E159, BO$48<($E159+$S159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E159+$S159), BO$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T159=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E159, BO$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T159=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E159+$S159), BO$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P159)^$S159),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T159=\"Equity\",\n        IF(AND(BY$48>=$E159, BY$48<=($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E159, BY$48<($E159+$Q159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E159+$Q159),\n$K159*(1+$P159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T159=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E159+$Q159),\n$K159*((1+$P159)^$Q159)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T159=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E159, BY$48<($E159+$S159)),\n$K159*$P159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E159+$S159), BY$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T159=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E159, BY$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T159=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E159+$S159), BY$48<=($E159+$Q159)),\n-PMT($P159,($Q159-$S159+1),($K159*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE)/VLOOKUP($L159,$C$37:$BL$44,MATCH($E159,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P159)^$S159),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T169=\"Equity\",\n        IF(AND(AA$48>=$E169, AA$48<=($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E169, AA$48<($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E169+$Q169),\n$K169*(1+$P169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T169=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E169+$Q169),\n$K169*((1+$P169)^$Q169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E169, AA$48<($E169+$S169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E169+$S169), AA$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T169=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E169, AA$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T169=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E169+$S169), AA$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P169)^$S169),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T169=\"Equity\",\n        IF(AND(AK$48>=$E169, AK$48<=($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E169, AK$48<($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E169+$Q169),\n$K169*(1+$P169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T169=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E169+$Q169),\n$K169*((1+$P169)^$Q169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E169, AK$48<($E169+$S169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E169+$S169), AK$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T169=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E169, AK$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T169=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E169+$S169), AK$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P169)^$S169),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T169=\"Equity\",\n        IF(AND(AU$48>=$E169, AU$48<=($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E169, AU$48<($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E169+$Q169),\n$K169*(1+$P169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T169=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E169+$Q169),\n$K169*((1+$P169)^$Q169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E169, AU$48<($E169+$S169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E169+$S169), AU$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T169=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E169, AU$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T169=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E169+$S169), AU$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P169)^$S169),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T169=\"Equity\",\n        IF(AND(BE$48>=$E169, BE$48<=($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E169, BE$48<($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E169+$Q169),\n$K169*(1+$P169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T169=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E169+$Q169),\n$K169*((1+$P169)^$Q169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E169, BE$48<($E169+$S169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E169+$S169), BE$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T169=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E169, BE$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T169=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E169+$S169), BE$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P169)^$S169),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T169=\"Equity\",\n        IF(AND(BO$48>=$E169, BO$48<=($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E169, BO$48<($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E169+$Q169),\n$K169*(1+$P169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T169=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E169+$Q169),\n$K169*((1+$P169)^$Q169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E169, BO$48<($E169+$S169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E169+$S169), BO$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T169=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E169, BO$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T169=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E169+$S169), BO$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P169)^$S169),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T169=\"Equity\",\n        IF(AND(BY$48>=$E169, BY$48<=($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E169, BY$48<($E169+$Q169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E169+$Q169),\n$K169*(1+$P169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T169=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E169+$Q169),\n$K169*((1+$P169)^$Q169)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T169=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E169, BY$48<($E169+$S169)),\n$K169*$P169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E169+$S169), BY$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T169=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E169, BY$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T169=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E169+$S169), BY$48<=($E169+$Q169)),\n-PMT($P169,($Q169-$S169+1),($K169*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE)/VLOOKUP($L169,$C$37:$BL$44,MATCH($E169,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P169)^$S169),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K177*HLOOKUP(E177,$C$37:$BL$39,3,FALSE)/VLOOKUP(L177,$C$37:$BJ$44,MATCH(E177,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(K177*HLOOKUP(E177,$C$37:$BL$39,2,FALSE)/VLOOKUP(L177,$C$37:$BJ$44,MATCH(E177,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(IF($B$5=\"Foreign Currency\",HLOOKUP(E177,$D$37:$BL$39,2,FALSE)/VLOOKUP(L177,$C$38:$BJ$44,MATCH(E177,$C$37:$BL$37,0),FALSE),HLOOKUP(E177,$D$37:$BL$39,3,FALSE)/VLOOKUP(L177,$C$38:$BJ$44,MATCH(E177,$C$37:$BL$37,0),FALSE)),\"\")","v":""},null,null,{"$f":"IFERROR(IF($Q177=\"\",\"\",IF(($Q177-($B$9-$E177))<=0,0,(Q177-($B$9-$E177)))),\"NA\")","v":""},null,null,{"$f":"IFERROR(SUM(AA177:CI177)/(Q177), 0)","v":0},{"$f":"IFERROR(SUM(CK177:ES177)/(Q177),0)","v":0},{"$f":"SUM(CK177:ES177)","v":0},{"$f":"IFERROR(IF(T177=\"Equity\", \"Equity\", 1-Y177), 0)","v":0},{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T177)),(1-((P177/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S177)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q177+S177)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q177+S177))-($B$12*S177))))),IF(ISNUMBER(SEARCH(\"Lump\",T177)),(1-((1+P177*(Q177+S177))/((1+$B$11)^(Q177+S177)))),IF((T177=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},{"$f":"SUM(AA177:CI177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA178,AA178*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB178,AB178*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CM$48<$B$9,AC178,AC178*((1/(1+$B$10))^(CM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CN$48<$B$9,AD178,AD178*((1/(1+$B$10))^(CN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CO$48<$B$9,AE178,AE178*((1/(1+$B$10))^(CO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CP$48<$B$9,AF178,AF178*((1/(1+$B$10))^(CP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CQ$48<$B$9,AG178,AG178*((1/(1+$B$10))^(CQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CR$48<$B$9,AH178,AH178*((1/(1+$B$10))^(CR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CS$48<$B$9,AI178,AI178*((1/(1+$B$10))^(CS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CT$48<$B$9,AJ178,AJ178*((1/(1+$B$10))^(CT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CU$48<$B$9,AK178,AK178*((1/(1+$B$10))^(CU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CV$48<$B$9,AL178,AL178*((1/(1+$B$10))^(CV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CW$48<$B$9,AM178,AM178*((1/(1+$B$10))^(CW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CX$48<$B$9,AN178,AN178*((1/(1+$B$10))^(CX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CY$48<$B$9,AO178,AO178*((1/(1+$B$10))^(CY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CZ$48<$B$9,AP178,AP178*((1/(1+$B$10))^(CZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DA$48<$B$9,AQ178,AQ178*((1/(1+$B$10))^(DA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DB$48<$B$9,AR178,AR178*((1/(1+$B$10))^(DB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DC$48<$B$9,AS178,AS178*((1/(1+$B$10))^(DC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DD$48<$B$9,AT178,AT178*((1/(1+$B$10))^(DD$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DE$48<$B$9,AU178,AU178*((1/(1+$B$10))^(DE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DF$48<$B$9,AV178,AV178*((1/(1+$B$10))^(DF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DG$48<$B$9,AW178,AW178*((1/(1+$B$10))^(DG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DH$48<$B$9,AX178,AX178*((1/(1+$B$10))^(DH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DI$48<$B$9,AY178,AY178*((1/(1+$B$10))^(DI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DJ$48<$B$9,AZ178,AZ178*((1/(1+$B$10))^(DJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DK$48<$B$9,BA178,BA178*((1/(1+$B$10))^(DK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DL$48<$B$9,BB178,BB178*((1/(1+$B$10))^(DL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DM$48<$B$9,BC178,BC178*((1/(1+$B$10))^(DM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DN$48<$B$9,BD178,BD178*((1/(1+$B$10))^(DN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DO$48<$B$9,BE178,BE178*((1/(1+$B$10))^(DO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DP$48<$B$9,BF178,BF178*((1/(1+$B$10))^(DP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DQ$48<$B$9,BG178,BG178*((1/(1+$B$10))^(DQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DR$48<$B$9,BH178,BH178*((1/(1+$B$10))^(DR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DS$48<$B$9,BI178,BI178*((1/(1+$B$10))^(DS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DT$48<$B$9,BJ178,BJ178*((1/(1+$B$10))^(DT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DU$48<$B$9,BK178,BK178*((1/(1+$B$10))^(DU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DV$48<$B$9,BL178,BL178*((1/(1+$B$10))^(DV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DW$48<$B$9,BM178,BM178*((1/(1+$B$10))^(DW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DX$48<$B$9,BN178,BN178*((1/(1+$B$10))^(DX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DY$48<$B$9,BO178,BO178*((1/(1+$B$10))^(DY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DZ$48<$B$9,BP178,BP178*((1/(1+$B$10))^(DZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EA$48<$B$9,BQ178,BQ178*((1/(1+$B$10))^(EA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EB$48<$B$9,BR178,BR178*((1/(1+$B$10))^(EB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EC$48<$B$9,BS178,BS178*((1/(1+$B$10))^(EC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ED$48<$B$9,BT178,BT178*((1/(1+$B$10))^(ED$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EE$48<$B$9,BU178,BU178*((1/(1+$B$10))^(EE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EF$48<$B$9,BV178,BV178*((1/(1+$B$10))^(EF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EG$48<$B$9,BW178,BW178*((1/(1+$B$10))^(EG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EH$48<$B$9,BX178,BX178*((1/(1+$B$10))^(EH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EI$48<$B$9,BY178,BY178*((1/(1+$B$10))^(EI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EJ$48<$B$9,BZ178,BZ178*((1/(1+$B$10))^(EJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EK$48<$B$9,CA178,CA178*((1/(1+$B$10))^(EK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EL$48<$B$9,CB178,CB178*((1/(1+$B$10))^(EL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EM$48<$B$9,CC178,CC178*((1/(1+$B$10))^(EM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EN$48<$B$9,CD178,CD178*((1/(1+$B$10))^(EN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EO$48<$B$9,CE178,CE178*((1/(1+$B$10))^(EO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EP$48<$B$9,CF178,CF178*((1/(1+$B$10))^(EP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EQ$48<$B$9,CG178,CG178*((1/(1+$B$10))^(EQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ER$48<$B$9,CH178,CH178*((1/(1+$B$10))^(ER$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ES$48<$B$9,CI178,CI178*((1/(1+$B$10))^(ES$48-$B$9+1))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T179=\"Equity\",\n        IF(AND(AA$48>=$E179, AA$48<=($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E179, AA$48<($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E179+$Q179),\n$K179*(1+$P179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T179=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E179+$Q179),\n$K179*((1+$P179)^$Q179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E179, AA$48<($E179+$S179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E179+$S179), AA$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T179=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E179, AA$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T179=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E179+$S179), AA$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P179)^$S179),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T179=\"Equity\",\n        IF(AND(AK$48>=$E179, AK$48<=($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E179, AK$48<($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E179+$Q179),\n$K179*(1+$P179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T179=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E179+$Q179),\n$K179*((1+$P179)^$Q179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E179, AK$48<($E179+$S179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E179+$S179), AK$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T179=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E179, AK$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T179=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E179+$S179), AK$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P179)^$S179),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T179=\"Equity\",\n        IF(AND(AU$48>=$E179, AU$48<=($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E179, AU$48<($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E179+$Q179),\n$K179*(1+$P179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T179=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E179+$Q179),\n$K179*((1+$P179)^$Q179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E179, AU$48<($E179+$S179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E179+$S179), AU$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T179=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E179, AU$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T179=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E179+$S179), AU$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P179)^$S179),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T179=\"Equity\",\n        IF(AND(BE$48>=$E179, BE$48<=($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E179, BE$48<($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E179+$Q179),\n$K179*(1+$P179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T179=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E179+$Q179),\n$K179*((1+$P179)^$Q179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E179, BE$48<($E179+$S179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E179+$S179), BE$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T179=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E179, BE$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T179=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E179+$S179), BE$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P179)^$S179),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T179=\"Equity\",\n        IF(AND(BO$48>=$E179, BO$48<=($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E179, BO$48<($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E179+$Q179),\n$K179*(1+$P179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T179=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E179+$Q179),\n$K179*((1+$P179)^$Q179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E179, BO$48<($E179+$S179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E179+$S179), BO$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T179=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E179, BO$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T179=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E179+$S179), BO$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P179)^$S179),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T179=\"Equity\",\n        IF(AND(BY$48>=$E179, BY$48<=($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E179, BY$48<($E179+$Q179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E179+$Q179),\n$K179*(1+$P179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T179=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E179+$Q179),\n$K179*((1+$P179)^$Q179)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T179=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E179, BY$48<($E179+$S179)),\n$K179*$P179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E179+$S179), BY$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T179=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E179, BY$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T179=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E179+$S179), BY$48<=($E179+$Q179)),\n-PMT($P179,($Q179-$S179+1),($K179*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE)/VLOOKUP($L179,$C$37:$BL$44,MATCH($E179,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P179)^$S179),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T189=\"Equity\",\n        IF(AND(AA$48>=$E189, AA$48<=($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E189, AA$48<($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E189+$Q189),\n$K189*(1+$P189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T189=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E189+$Q189),\n$K189*((1+$P189)^$Q189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E189, AA$48<($E189+$S189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E189+$S189), AA$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T189=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E189, AA$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T189=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E189+$S189), AA$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P189)^$S189),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T189=\"Equity\",\n        IF(AND(AK$48>=$E189, AK$48<=($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E189, AK$48<($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E189+$Q189),\n$K189*(1+$P189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T189=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E189+$Q189),\n$K189*((1+$P189)^$Q189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E189, AK$48<($E189+$S189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E189+$S189), AK$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T189=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E189, AK$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T189=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E189+$S189), AK$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P189)^$S189),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T189=\"Equity\",\n        IF(AND(AU$48>=$E189, AU$48<=($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E189, AU$48<($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E189+$Q189),\n$K189*(1+$P189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T189=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E189+$Q189),\n$K189*((1+$P189)^$Q189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E189, AU$48<($E189+$S189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E189+$S189), AU$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T189=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E189, AU$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T189=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E189+$S189), AU$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P189)^$S189),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T189=\"Equity\",\n        IF(AND(BE$48>=$E189, BE$48<=($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E189, BE$48<($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E189+$Q189),\n$K189*(1+$P189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T189=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E189+$Q189),\n$K189*((1+$P189)^$Q189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E189, BE$48<($E189+$S189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E189+$S189), BE$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T189=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E189, BE$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T189=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E189+$S189), BE$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P189)^$S189),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T189=\"Equity\",\n        IF(AND(BO$48>=$E189, BO$48<=($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E189, BO$48<($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E189+$Q189),\n$K189*(1+$P189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T189=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E189+$Q189),\n$K189*((1+$P189)^$Q189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E189, BO$48<($E189+$S189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E189+$S189), BO$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T189=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E189, BO$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T189=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E189+$S189), BO$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P189)^$S189),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T189=\"Equity\",\n        IF(AND(BY$48>=$E189, BY$48<=($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E189, BY$48<($E189+$Q189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E189+$Q189),\n$K189*(1+$P189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T189=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E189+$Q189),\n$K189*((1+$P189)^$Q189)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T189=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E189, BY$48<($E189+$S189)),\n$K189*$P189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E189+$S189), BY$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T189=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E189, BY$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T189=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E189+$S189), BY$48<=($E189+$Q189)),\n-PMT($P189,($Q189-$S189+1),($K189*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE)/VLOOKUP($L189,$C$37:$BL$44,MATCH($E189,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P189)^$S189),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T196=\"Equity\",\n        IF(AND(AA$48>=$E196, AA$48<=($E196+$Q196)),\n$K196*$P196*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE)/VLOOKUP($L196,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T196=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E196, AA$48<($E196+$Q196)),\n$K196*$P196*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE)/VLOOKUP($L196,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E196+$Q196),\n$K196*(1+$P196)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE)/VLOOKUP($L196,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T196=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E196+$Q196),\n$K196*((1+$P196)^$Q196)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE)/VLOOKUP($L196,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T196=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E196, AA$48<($E196+$S196)),\n$K196*$P196*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE)/VLOOKUP($L196,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E196+$S196), AA$48<=($E196+$Q196)),\n-PMT($P196,($Q196-$S196+1),($K196*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE)/VLOOKUP($L196,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T196=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E196, AA$48<=($E196+$Q196)),\n-PMT($P196,($Q196-$S196+1),($K196*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE)/VLOOKUP($L196,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T196=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E196+$S196), AA$48<=($E196+$Q196)),\n-PMT($P196,($Q196-$S196+1),($K196*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE)/VLOOKUP($L196,$C$37:$BL$44,MATCH($E196,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P196)^$S196),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T199=\"Equity\",\n        IF(AND(AA$48>=$E199, AA$48<=($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E199, AA$48<($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E199+$Q199),\n$K199*(1+$P199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T199=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E199+$Q199),\n$K199*((1+$P199)^$Q199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E199, AA$48<($E199+$S199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E199+$S199), AA$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T199=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E199, AA$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T199=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E199+$S199), AA$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P199)^$S199),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T199=\"Equity\",\n        IF(AND(AK$48>=$E199, AK$48<=($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E199, AK$48<($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E199+$Q199),\n$K199*(1+$P199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T199=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E199+$Q199),\n$K199*((1+$P199)^$Q199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E199, AK$48<($E199+$S199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E199+$S199), AK$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T199=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E199, AK$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T199=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E199+$S199), AK$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P199)^$S199),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T199=\"Equity\",\n        IF(AND(AU$48>=$E199, AU$48<=($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E199, AU$48<($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E199+$Q199),\n$K199*(1+$P199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T199=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E199+$Q199),\n$K199*((1+$P199)^$Q199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E199, AU$48<($E199+$S199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E199+$S199), AU$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T199=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E199, AU$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T199=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E199+$S199), AU$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P199)^$S199),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T199=\"Equity\",\n        IF(AND(BE$48>=$E199, BE$48<=($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E199, BE$48<($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E199+$Q199),\n$K199*(1+$P199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T199=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E199+$Q199),\n$K199*((1+$P199)^$Q199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E199, BE$48<($E199+$S199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E199+$S199), BE$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T199=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E199, BE$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T199=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E199+$S199), BE$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P199)^$S199),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T199=\"Equity\",\n        IF(AND(BO$48>=$E199, BO$48<=($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E199, BO$48<($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E199+$Q199),\n$K199*(1+$P199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T199=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E199+$Q199),\n$K199*((1+$P199)^$Q199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E199, BO$48<($E199+$S199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E199+$S199), BO$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T199=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E199, BO$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T199=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E199+$S199), BO$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P199)^$S199),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T199=\"Equity\",\n        IF(AND(BY$48>=$E199, BY$48<=($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E199, BY$48<($E199+$Q199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E199+$Q199),\n$K199*(1+$P199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T199=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E199+$Q199),\n$K199*((1+$P199)^$Q199)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T199=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E199, BY$48<($E199+$S199)),\n$K199*$P199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E199+$S199), BY$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T199=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E199, BY$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T199=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E199+$S199), BY$48<=($E199+$Q199)),\n-PMT($P199,($Q199-$S199+1),($K199*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE)/VLOOKUP($L199,$C$37:$BL$44,MATCH($E199,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P199)^$S199),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q209=\"\",\"\",IF(($Q209-($B$9-$E209))<=0,0,(Q209-($B$9-$E209)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T209=\"Equity\",\n        IF(AND(AA$48>=$E209, AA$48<=($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E209, AA$48<($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E209+$Q209),\n$K209*(1+$P209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T209=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E209+$Q209),\n$K209*((1+$P209)^$Q209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E209, AA$48<($E209+$S209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E209+$S209), AA$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T209=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E209, AA$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T209=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E209+$S209), AA$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P209)^$S209),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T209=\"Equity\",\n        IF(AND(AK$48>=$E209, AK$48<=($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E209, AK$48<($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E209+$Q209),\n$K209*(1+$P209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T209=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E209+$Q209),\n$K209*((1+$P209)^$Q209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E209, AK$48<($E209+$S209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E209+$S209), AK$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T209=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E209, AK$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T209=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E209+$S209), AK$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P209)^$S209),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T209=\"Equity\",\n        IF(AND(AU$48>=$E209, AU$48<=($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E209, AU$48<($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E209+$Q209),\n$K209*(1+$P209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T209=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E209+$Q209),\n$K209*((1+$P209)^$Q209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E209, AU$48<($E209+$S209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E209+$S209), AU$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T209=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E209, AU$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T209=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E209+$S209), AU$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P209)^$S209),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T209=\"Equity\",\n        IF(AND(BE$48>=$E209, BE$48<=($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E209, BE$48<($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E209+$Q209),\n$K209*(1+$P209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T209=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E209+$Q209),\n$K209*((1+$P209)^$Q209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E209, BE$48<($E209+$S209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E209+$S209), BE$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T209=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E209, BE$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T209=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E209+$S209), BE$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P209)^$S209),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T209=\"Equity\",\n        IF(AND(BO$48>=$E209, BO$48<=($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E209, BO$48<($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E209+$Q209),\n$K209*(1+$P209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T209=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E209+$Q209),\n$K209*((1+$P209)^$Q209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E209, BO$48<($E209+$S209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E209+$S209), BO$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T209=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E209, BO$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T209=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E209+$S209), BO$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P209)^$S209),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T209=\"Equity\",\n        IF(AND(BY$48>=$E209, BY$48<=($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E209, BY$48<($E209+$Q209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E209+$Q209),\n$K209*(1+$P209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T209=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E209+$Q209),\n$K209*((1+$P209)^$Q209)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T209=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E209, BY$48<($E209+$S209)),\n$K209*$P209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E209+$S209), BY$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T209=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E209, BY$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T209=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E209+$S209), BY$48<=($E209+$Q209)),\n-PMT($P209,($Q209-$S209+1),($K209*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE)/VLOOKUP($L209,$C$37:$BL$44,MATCH($E209,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P209)^$S209),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T219=\"Equity\",\n        IF(AND(AA$48>=$E219, AA$48<=($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E219, AA$48<($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E219+$Q219),\n$K219*(1+$P219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T219=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E219+$Q219),\n$K219*((1+$P219)^$Q219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E219, AA$48<($E219+$S219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E219+$S219), AA$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T219=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E219, AA$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T219=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E219+$S219), AA$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P219)^$S219),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T219=\"Equity\",\n        IF(AND(AK$48>=$E219, AK$48<=($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E219, AK$48<($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E219+$Q219),\n$K219*(1+$P219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T219=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E219+$Q219),\n$K219*((1+$P219)^$Q219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E219, AK$48<($E219+$S219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E219+$S219), AK$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T219=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E219, AK$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T219=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E219+$S219), AK$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P219)^$S219),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T219=\"Equity\",\n        IF(AND(AU$48>=$E219, AU$48<=($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E219, AU$48<($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E219+$Q219),\n$K219*(1+$P219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T219=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E219+$Q219),\n$K219*((1+$P219)^$Q219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E219, AU$48<($E219+$S219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E219+$S219), AU$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T219=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E219, AU$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T219=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E219+$S219), AU$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P219)^$S219),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T219=\"Equity\",\n        IF(AND(BE$48>=$E219, BE$48<=($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E219, BE$48<($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E219+$Q219),\n$K219*(1+$P219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T219=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E219+$Q219),\n$K219*((1+$P219)^$Q219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E219, BE$48<($E219+$S219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E219+$S219), BE$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T219=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E219, BE$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T219=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E219+$S219), BE$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P219)^$S219),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T219=\"Equity\",\n        IF(AND(BO$48>=$E219, BO$48<=($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E219, BO$48<($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E219+$Q219),\n$K219*(1+$P219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T219=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E219+$Q219),\n$K219*((1+$P219)^$Q219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E219, BO$48<($E219+$S219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E219+$S219), BO$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T219=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E219, BO$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T219=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E219+$S219), BO$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P219)^$S219),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T219=\"Equity\",\n        IF(AND(BY$48>=$E219, BY$48<=($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E219, BY$48<($E219+$Q219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E219+$Q219),\n$K219*(1+$P219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T219=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E219+$Q219),\n$K219*((1+$P219)^$Q219)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T219=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E219, BY$48<($E219+$S219)),\n$K219*$P219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E219+$S219), BY$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T219=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E219, BY$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T219=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E219+$S219), BY$48<=($E219+$Q219)),\n-PMT($P219,($Q219-$S219+1),($K219*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE)/VLOOKUP($L219,$C$37:$BL$44,MATCH($E219,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P219)^$S219),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T229=\"Equity\",\n        IF(AND(AA$48>=$E229, AA$48<=($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E229, AA$48<($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E229+$Q229),\n$K229*(1+$P229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T229=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E229+$Q229),\n$K229*((1+$P229)^$Q229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E229, AA$48<($E229+$S229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E229+$S229), AA$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T229=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E229, AA$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T229=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E229+$S229), AA$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P229)^$S229),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T229=\"Equity\",\n        IF(AND(AK$48>=$E229, AK$48<=($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E229, AK$48<($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E229+$Q229),\n$K229*(1+$P229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T229=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E229+$Q229),\n$K229*((1+$P229)^$Q229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E229, AK$48<($E229+$S229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E229+$S229), AK$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T229=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E229, AK$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T229=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E229+$S229), AK$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P229)^$S229),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T229=\"Equity\",\n        IF(AND(AU$48>=$E229, AU$48<=($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E229, AU$48<($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E229+$Q229),\n$K229*(1+$P229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T229=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E229+$Q229),\n$K229*((1+$P229)^$Q229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E229, AU$48<($E229+$S229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E229+$S229), AU$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T229=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E229, AU$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T229=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E229+$S229), AU$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P229)^$S229),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T229=\"Equity\",\n        IF(AND(BE$48>=$E229, BE$48<=($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E229, BE$48<($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E229+$Q229),\n$K229*(1+$P229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T229=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E229+$Q229),\n$K229*((1+$P229)^$Q229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E229, BE$48<($E229+$S229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E229+$S229), BE$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T229=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E229, BE$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T229=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E229+$S229), BE$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P229)^$S229),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T229=\"Equity\",\n        IF(AND(BO$48>=$E229, BO$48<=($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E229, BO$48<($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E229+$Q229),\n$K229*(1+$P229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T229=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E229+$Q229),\n$K229*((1+$P229)^$Q229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E229, BO$48<($E229+$S229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E229+$S229), BO$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T229=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E229, BO$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T229=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E229+$S229), BO$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P229)^$S229),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T229=\"Equity\",\n        IF(AND(BY$48>=$E229, BY$48<=($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E229, BY$48<($E229+$Q229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E229+$Q229),\n$K229*(1+$P229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T229=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E229+$Q229),\n$K229*((1+$P229)^$Q229)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T229=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E229, BY$48<($E229+$S229)),\n$K229*$P229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E229+$S229), BY$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T229=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E229, BY$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T229=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E229+$S229), BY$48<=($E229+$Q229)),\n-PMT($P229,($Q229-$S229+1),($K229*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE)/VLOOKUP($L229,$C$37:$BL$44,MATCH($E229,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P229)^$S229),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T239=\"Equity\",\n        IF(AND(AA$48>=$E239, AA$48<=($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E239, AA$48<($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E239+$Q239),\n$K239*(1+$P239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T239=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E239+$Q239),\n$K239*((1+$P239)^$Q239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E239, AA$48<($E239+$S239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E239+$S239), AA$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T239=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E239, AA$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T239=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E239+$S239), AA$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P239)^$S239),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T239=\"Equity\",\n        IF(AND(AK$48>=$E239, AK$48<=($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E239, AK$48<($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E239+$Q239),\n$K239*(1+$P239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T239=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E239+$Q239),\n$K239*((1+$P239)^$Q239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E239, AK$48<($E239+$S239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E239+$S239), AK$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T239=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E239, AK$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T239=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E239+$S239), AK$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P239)^$S239),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T239=\"Equity\",\n        IF(AND(AU$48>=$E239, AU$48<=($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E239, AU$48<($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E239+$Q239),\n$K239*(1+$P239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T239=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E239+$Q239),\n$K239*((1+$P239)^$Q239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E239, AU$48<($E239+$S239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E239+$S239), AU$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T239=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E239, AU$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T239=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E239+$S239), AU$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P239)^$S239),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T239=\"Equity\",\n        IF(AND(BE$48>=$E239, BE$48<=($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E239, BE$48<($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E239+$Q239),\n$K239*(1+$P239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T239=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E239+$Q239),\n$K239*((1+$P239)^$Q239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E239, BE$48<($E239+$S239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E239+$S239), BE$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T239=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E239, BE$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T239=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E239+$S239), BE$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P239)^$S239),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T239=\"Equity\",\n        IF(AND(BO$48>=$E239, BO$48<=($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E239, BO$48<($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E239+$Q239),\n$K239*(1+$P239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T239=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E239+$Q239),\n$K239*((1+$P239)^$Q239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E239, BO$48<($E239+$S239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E239+$S239), BO$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T239=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E239, BO$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T239=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E239+$S239), BO$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P239)^$S239),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T239=\"Equity\",\n        IF(AND(BY$48>=$E239, BY$48<=($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E239, BY$48<($E239+$Q239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E239+$Q239),\n$K239*(1+$P239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T239=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E239+$Q239),\n$K239*((1+$P239)^$Q239)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T239=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E239, BY$48<($E239+$S239)),\n$K239*$P239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E239+$S239), BY$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T239=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E239, BY$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T239=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E239+$S239), BY$48<=($E239+$Q239)),\n-PMT($P239,($Q239-$S239+1),($K239*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE)/VLOOKUP($L239,$C$37:$BL$44,MATCH($E239,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P239)^$S239),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K241*HLOOKUP(E241,$C$37:$BL$39,3,FALSE)/VLOOKUP(L241,$C$37:$BJ$44,MATCH(E241,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(K241*HLOOKUP(E241,$C$37:$BL$39,2,FALSE)/VLOOKUP(L241,$C$37:$BJ$44,MATCH(E241,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(IF($B$5=\"Foreign Currency\",HLOOKUP(E241,$D$37:$BL$39,2,FALSE)/VLOOKUP(L241,$C$38:$BJ$44,MATCH(E241,$C$37:$BL$37,0),FALSE),HLOOKUP(E241,$D$37:$BL$39,3,FALSE)/VLOOKUP(L241,$C$38:$BJ$44,MATCH(E241,$C$37:$BL$37,0),FALSE)),\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(SUM(AA241:CI241)/(Q241), 0)","v":0},{"$f":"IFERROR(SUM(CK241:ES241)/(Q241),0)","v":0},{"$f":"SUM(CK241:ES241)","v":0},{"$f":"IFERROR(IF(T241=\"Equity\", \"Equity\", 1-Y241), 0)","v":0},{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T241)),(1-((P241/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S241)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q241+S241)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q241+S241))-($B$12*S241))))),IF(ISNUMBER(SEARCH(\"Lump\",T241)),(1-((1+P241*(Q241+S241))/((1+$B$11)^(Q241+S241)))),IF((T241=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},{"$f":"SUM(AA241:CI241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA242,AA242*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB242,AB242*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CM$48<$B$9,AC242,AC242*((1/(1+$B$10))^(CM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CN$48<$B$9,AD242,AD242*((1/(1+$B$10))^(CN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CO$48<$B$9,AE242,AE242*((1/(1+$B$10))^(CO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CP$48<$B$9,AF242,AF242*((1/(1+$B$10))^(CP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CQ$48<$B$9,AG242,AG242*((1/(1+$B$10))^(CQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CR$48<$B$9,AH242,AH242*((1/(1+$B$10))^(CR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CS$48<$B$9,AI242,AI242*((1/(1+$B$10))^(CS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CT$48<$B$9,AJ242,AJ242*((1/(1+$B$10))^(CT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CU$48<$B$9,AK242,AK242*((1/(1+$B$10))^(CU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CV$48<$B$9,AL242,AL242*((1/(1+$B$10))^(CV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CW$48<$B$9,AM242,AM242*((1/(1+$B$10))^(CW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CX$48<$B$9,AN242,AN242*((1/(1+$B$10))^(CX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CY$48<$B$9,AO242,AO242*((1/(1+$B$10))^(CY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CZ$48<$B$9,AP242,AP242*((1/(1+$B$10))^(CZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DA$48<$B$9,AQ242,AQ242*((1/(1+$B$10))^(DA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DB$48<$B$9,AR242,AR242*((1/(1+$B$10))^(DB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DC$48<$B$9,AS242,AS242*((1/(1+$B$10))^(DC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DD$48<$B$9,AT242,AT242*((1/(1+$B$10))^(DD$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DE$48<$B$9,AU242,AU242*((1/(1+$B$10))^(DE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DF$48<$B$9,AV242,AV242*((1/(1+$B$10))^(DF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DG$48<$B$9,AW242,AW242*((1/(1+$B$10))^(DG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DH$48<$B$9,AX242,AX242*((1/(1+$B$10))^(DH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DI$48<$B$9,AY242,AY242*((1/(1+$B$10))^(DI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DJ$48<$B$9,AZ242,AZ242*((1/(1+$B$10))^(DJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DK$48<$B$9,BA242,BA242*((1/(1+$B$10))^(DK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DL$48<$B$9,BB242,BB242*((1/(1+$B$10))^(DL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DM$48<$B$9,BC242,BC242*((1/(1+$B$10))^(DM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DN$48<$B$9,BD242,BD242*((1/(1+$B$10))^(DN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DO$48<$B$9,BE242,BE242*((1/(1+$B$10))^(DO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DP$48<$B$9,BF242,BF242*((1/(1+$B$10))^(DP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DQ$48<$B$9,BG242,BG242*((1/(1+$B$10))^(DQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DR$48<$B$9,BH242,BH242*((1/(1+$B$10))^(DR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DS$48<$B$9,BI242,BI242*((1/(1+$B$10))^(DS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DT$48<$B$9,BJ242,BJ242*((1/(1+$B$10))^(DT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DU$48<$B$9,BK242,BK242*((1/(1+$B$10))^(DU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DV$48<$B$9,BL242,BL242*((1/(1+$B$10))^(DV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DW$48<$B$9,BM242,BM242*((1/(1+$B$10))^(DW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DX$48<$B$9,BN242,BN242*((1/(1+$B$10))^(DX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DY$48<$B$9,BO242,BO242*((1/(1+$B$10))^(DY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DZ$48<$B$9,BP242,BP242*((1/(1+$B$10))^(DZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EA$48<$B$9,BQ242,BQ242*((1/(1+$B$10))^(EA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EB$48<$B$9,BR242,BR242*((1/(1+$B$10))^(EB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EC$48<$B$9,BS242,BS242*((1/(1+$B$10))^(EC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ED$48<$B$9,BT242,BT242*((1/(1+$B$10))^(ED$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EE$48<$B$9,BU242,BU242*((1/(1+$B$10))^(EE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EF$48<$B$9,BV242,BV242*((1/(1+$B$10))^(EF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EG$48<$B$9,BW242,BW242*((1/(1+$B$10))^(EG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EH$48<$B$9,BX242,BX242*((1/(1+$B$10))^(EH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EI$48<$B$9,BY242,BY242*((1/(1+$B$10))^(EI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EJ$48<$B$9,BZ242,BZ242*((1/(1+$B$10))^(EJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EK$48<$B$9,CA242,CA242*((1/(1+$B$10))^(EK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EL$48<$B$9,CB242,CB242*((1/(1+$B$10))^(EL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EM$48<$B$9,CC242,CC242*((1/(1+$B$10))^(EM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EN$48<$B$9,CD242,CD242*((1/(1+$B$10))^(EN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EO$48<$B$9,CE242,CE242*((1/(1+$B$10))^(EO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EP$48<$B$9,CF242,CF242*((1/(1+$B$10))^(EP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EQ$48<$B$9,CG242,CG242*((1/(1+$B$10))^(EQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ER$48<$B$9,CH242,CH242*((1/(1+$B$10))^(ER$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ES$48<$B$9,CI242,CI242*((1/(1+$B$10))^(ES$48-$B$9+1))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T249=\"Equity\",\n        IF(AND(AA$48>=$E249, AA$48<=($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E249, AA$48<($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E249+$Q249),\n$K249*(1+$P249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T249=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E249+$Q249),\n$K249*((1+$P249)^$Q249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E249, AA$48<($E249+$S249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E249+$S249), AA$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T249=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E249, AA$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T249=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E249+$S249), AA$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P249)^$S249),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T249=\"Equity\",\n        IF(AND(AK$48>=$E249, AK$48<=($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E249, AK$48<($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E249+$Q249),\n$K249*(1+$P249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T249=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E249+$Q249),\n$K249*((1+$P249)^$Q249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E249, AK$48<($E249+$S249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E249+$S249), AK$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T249=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E249, AK$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T249=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E249+$S249), AK$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P249)^$S249),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T249=\"Equity\",\n        IF(AND(AU$48>=$E249, AU$48<=($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E249, AU$48<($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E249+$Q249),\n$K249*(1+$P249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T249=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E249+$Q249),\n$K249*((1+$P249)^$Q249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E249, AU$48<($E249+$S249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E249+$S249), AU$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T249=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E249, AU$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T249=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E249+$S249), AU$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P249)^$S249),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T249=\"Equity\",\n        IF(AND(BE$48>=$E249, BE$48<=($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E249, BE$48<($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E249+$Q249),\n$K249*(1+$P249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T249=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E249+$Q249),\n$K249*((1+$P249)^$Q249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E249, BE$48<($E249+$S249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E249+$S249), BE$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T249=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E249, BE$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T249=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E249+$S249), BE$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P249)^$S249),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T249=\"Equity\",\n        IF(AND(BO$48>=$E249, BO$48<=($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E249, BO$48<($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E249+$Q249),\n$K249*(1+$P249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T249=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E249+$Q249),\n$K249*((1+$P249)^$Q249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E249, BO$48<($E249+$S249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E249+$S249), BO$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T249=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E249, BO$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T249=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E249+$S249), BO$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P249)^$S249),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T249=\"Equity\",\n        IF(AND(BY$48>=$E249, BY$48<=($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E249, BY$48<($E249+$Q249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E249+$Q249),\n$K249*(1+$P249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T249=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E249+$Q249),\n$K249*((1+$P249)^$Q249)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T249=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E249, BY$48<($E249+$S249)),\n$K249*$P249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E249+$S249), BY$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T249=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E249, BY$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T249=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E249+$S249), BY$48<=($E249+$Q249)),\n-PMT($P249,($Q249-$S249+1),($K249*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE)/VLOOKUP($L249,$C$37:$BL$44,MATCH($E249,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P249)^$S249),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T259=\"Equity\",\n        IF(AND(AA$48>=$E259, AA$48<=($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E259, AA$48<($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E259+$Q259),\n$K259*(1+$P259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T259=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E259+$Q259),\n$K259*((1+$P259)^$Q259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E259, AA$48<($E259+$S259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E259+$S259), AA$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T259=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E259, AA$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T259=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E259+$S259), AA$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P259)^$S259),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T259=\"Equity\",\n        IF(AND(AK$48>=$E259, AK$48<=($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E259, AK$48<($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E259+$Q259),\n$K259*(1+$P259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T259=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E259+$Q259),\n$K259*((1+$P259)^$Q259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E259, AK$48<($E259+$S259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E259+$S259), AK$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T259=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E259, AK$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T259=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E259+$S259), AK$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P259)^$S259),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T259=\"Equity\",\n        IF(AND(AU$48>=$E259, AU$48<=($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E259, AU$48<($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E259+$Q259),\n$K259*(1+$P259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T259=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E259+$Q259),\n$K259*((1+$P259)^$Q259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E259, AU$48<($E259+$S259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E259+$S259), AU$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T259=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E259, AU$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T259=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E259+$S259), AU$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P259)^$S259),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T259=\"Equity\",\n        IF(AND(BE$48>=$E259, BE$48<=($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E259, BE$48<($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E259+$Q259),\n$K259*(1+$P259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T259=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E259+$Q259),\n$K259*((1+$P259)^$Q259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E259, BE$48<($E259+$S259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E259+$S259), BE$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T259=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E259, BE$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T259=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E259+$S259), BE$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P259)^$S259),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T259=\"Equity\",\n        IF(AND(BO$48>=$E259, BO$48<=($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E259, BO$48<($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E259+$Q259),\n$K259*(1+$P259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T259=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E259+$Q259),\n$K259*((1+$P259)^$Q259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E259, BO$48<($E259+$S259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E259+$S259), BO$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T259=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E259, BO$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T259=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E259+$S259), BO$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P259)^$S259),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T259=\"Equity\",\n        IF(AND(BY$48>=$E259, BY$48<=($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E259, BY$48<($E259+$Q259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E259+$Q259),\n$K259*(1+$P259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T259=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E259+$Q259),\n$K259*((1+$P259)^$Q259)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T259=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E259, BY$48<($E259+$S259)),\n$K259*$P259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E259+$S259), BY$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T259=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E259, BY$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T259=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E259+$S259), BY$48<=($E259+$Q259)),\n-PMT($P259,($Q259-$S259+1),($K259*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE)/VLOOKUP($L259,$C$37:$BL$44,MATCH($E259,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P259)^$S259),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T269=\"Equity\",\n        IF(AND(AA$48>=$E269, AA$48<=($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E269, AA$48<($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E269+$Q269),\n$K269*(1+$P269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T269=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E269+$Q269),\n$K269*((1+$P269)^$Q269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E269, AA$48<($E269+$S269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E269+$S269), AA$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T269=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E269, AA$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T269=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E269+$S269), AA$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P269)^$S269),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T269=\"Equity\",\n        IF(AND(AK$48>=$E269, AK$48<=($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E269, AK$48<($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E269+$Q269),\n$K269*(1+$P269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T269=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E269+$Q269),\n$K269*((1+$P269)^$Q269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E269, AK$48<($E269+$S269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E269+$S269), AK$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T269=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E269, AK$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T269=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E269+$S269), AK$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P269)^$S269),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T269=\"Equity\",\n        IF(AND(AU$48>=$E269, AU$48<=($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E269, AU$48<($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E269+$Q269),\n$K269*(1+$P269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T269=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E269+$Q269),\n$K269*((1+$P269)^$Q269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E269, AU$48<($E269+$S269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E269+$S269), AU$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T269=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E269, AU$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T269=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E269+$S269), AU$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P269)^$S269),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T269=\"Equity\",\n        IF(AND(BE$48>=$E269, BE$48<=($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E269, BE$48<($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E269+$Q269),\n$K269*(1+$P269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T269=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E269+$Q269),\n$K269*((1+$P269)^$Q269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E269, BE$48<($E269+$S269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E269+$S269), BE$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T269=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E269, BE$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T269=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E269+$S269), BE$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P269)^$S269),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T269=\"Equity\",\n        IF(AND(BO$48>=$E269, BO$48<=($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E269, BO$48<($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E269+$Q269),\n$K269*(1+$P269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T269=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E269+$Q269),\n$K269*((1+$P269)^$Q269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E269, BO$48<($E269+$S269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E269+$S269), BO$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T269=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E269, BO$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T269=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E269+$S269), BO$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P269)^$S269),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T269=\"Equity\",\n        IF(AND(BY$48>=$E269, BY$48<=($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E269, BY$48<($E269+$Q269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E269+$Q269),\n$K269*(1+$P269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T269=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E269+$Q269),\n$K269*((1+$P269)^$Q269)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T269=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E269, BY$48<($E269+$S269)),\n$K269*$P269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E269+$S269), BY$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T269=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E269, BY$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T269=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E269+$S269), BY$48<=($E269+$Q269)),\n-PMT($P269,($Q269-$S269+1),($K269*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE)/VLOOKUP($L269,$C$37:$BL$44,MATCH($E269,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P269)^$S269),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q279=\"\",\"\",IF(($Q279-($B$9-$E279))<=0,0,(Q279-($B$9-$E279)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T279=\"Equity\",\n        IF(AND(AA$48>=$E279, AA$48<=($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E279, AA$48<($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E279+$Q279),\n$K279*(1+$P279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T279=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E279+$Q279),\n$K279*((1+$P279)^$Q279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E279, AA$48<($E279+$S279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E279+$S279), AA$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T279=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E279, AA$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T279=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E279+$S279), AA$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P279)^$S279),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T279=\"Equity\",\n        IF(AND(AK$48>=$E279, AK$48<=($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E279, AK$48<($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E279+$Q279),\n$K279*(1+$P279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T279=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E279+$Q279),\n$K279*((1+$P279)^$Q279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E279, AK$48<($E279+$S279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E279+$S279), AK$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T279=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E279, AK$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T279=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E279+$S279), AK$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P279)^$S279),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T279=\"Equity\",\n        IF(AND(AU$48>=$E279, AU$48<=($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E279, AU$48<($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E279+$Q279),\n$K279*(1+$P279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T279=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E279+$Q279),\n$K279*((1+$P279)^$Q279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E279, AU$48<($E279+$S279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E279+$S279), AU$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T279=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E279, AU$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T279=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E279+$S279), AU$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P279)^$S279),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T279=\"Equity\",\n        IF(AND(BE$48>=$E279, BE$48<=($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E279, BE$48<($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E279+$Q279),\n$K279*(1+$P279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T279=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E279+$Q279),\n$K279*((1+$P279)^$Q279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E279, BE$48<($E279+$S279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E279+$S279), BE$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T279=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E279, BE$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T279=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E279+$S279), BE$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P279)^$S279),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T279=\"Equity\",\n        IF(AND(BO$48>=$E279, BO$48<=($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E279, BO$48<($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E279+$Q279),\n$K279*(1+$P279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T279=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E279+$Q279),\n$K279*((1+$P279)^$Q279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E279, BO$48<($E279+$S279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E279+$S279), BO$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T279=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E279, BO$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T279=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E279+$S279), BO$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P279)^$S279),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T279=\"Equity\",\n        IF(AND(BY$48>=$E279, BY$48<=($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E279, BY$48<($E279+$Q279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E279+$Q279),\n$K279*(1+$P279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T279=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E279+$Q279),\n$K279*((1+$P279)^$Q279)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T279=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E279, BY$48<($E279+$S279)),\n$K279*$P279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E279+$S279), BY$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T279=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E279, BY$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T279=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E279+$S279), BY$48<=($E279+$Q279)),\n-PMT($P279,($Q279-$S279+1),($K279*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE)/VLOOKUP($L279,$C$37:$BL$44,MATCH($E279,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P279)^$S279),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q280=\"\",\"\",IF(($Q280-($B$9-$E280))<=0,0,(Q280-($B$9-$E280)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q281=\"\",\"\",IF(($Q281-($B$9-$E281))<=0,0,(Q281-($B$9-$E281)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q282=\"\",\"\",IF(($Q282-($B$9-$E282))<=0,0,(Q282-($B$9-$E282)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T289=\"Equity\",\n        IF(AND(AA$48>=$E289, AA$48<=($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E289, AA$48<($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E289+$Q289),\n$K289*(1+$P289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T289=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E289+$Q289),\n$K289*((1+$P289)^$Q289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E289, AA$48<($E289+$S289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E289+$S289), AA$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T289=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E289, AA$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T289=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E289+$S289), AA$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P289)^$S289),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T289=\"Equity\",\n        IF(AND(AK$48>=$E289, AK$48<=($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E289, AK$48<($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E289+$Q289),\n$K289*(1+$P289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T289=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E289+$Q289),\n$K289*((1+$P289)^$Q289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E289, AK$48<($E289+$S289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E289+$S289), AK$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T289=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E289, AK$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T289=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E289+$S289), AK$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P289)^$S289),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T289=\"Equity\",\n        IF(AND(AU$48>=$E289, AU$48<=($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E289, AU$48<($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E289+$Q289),\n$K289*(1+$P289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T289=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E289+$Q289),\n$K289*((1+$P289)^$Q289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E289, AU$48<($E289+$S289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E289+$S289), AU$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T289=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E289, AU$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T289=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E289+$S289), AU$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P289)^$S289),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T289=\"Equity\",\n        IF(AND(BE$48>=$E289, BE$48<=($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E289, BE$48<($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E289+$Q289),\n$K289*(1+$P289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T289=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E289+$Q289),\n$K289*((1+$P289)^$Q289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E289, BE$48<($E289+$S289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E289+$S289), BE$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T289=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E289, BE$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T289=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E289+$S289), BE$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P289)^$S289),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T289=\"Equity\",\n        IF(AND(BO$48>=$E289, BO$48<=($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E289, BO$48<($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E289+$Q289),\n$K289*(1+$P289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T289=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E289+$Q289),\n$K289*((1+$P289)^$Q289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E289, BO$48<($E289+$S289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E289+$S289), BO$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T289=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E289, BO$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T289=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E289+$S289), BO$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P289)^$S289),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T289=\"Equity\",\n        IF(AND(BY$48>=$E289, BY$48<=($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E289, BY$48<($E289+$Q289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E289+$Q289),\n$K289*(1+$P289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T289=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E289+$Q289),\n$K289*((1+$P289)^$Q289)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T289=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E289, BY$48<($E289+$S289)),\n$K289*$P289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E289+$S289), BY$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T289=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E289, BY$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T289=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E289+$S289), BY$48<=($E289+$Q289)),\n-PMT($P289,($Q289-$S289+1),($K289*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE)/VLOOKUP($L289,$C$37:$BL$44,MATCH($E289,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P289)^$S289),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T299=\"Equity\",\n        IF(AND(AA$48>=$E299, AA$48<=($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E299, AA$48<($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E299+$Q299),\n$K299*(1+$P299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T299=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E299+$Q299),\n$K299*((1+$P299)^$Q299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E299, AA$48<($E299+$S299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E299+$S299), AA$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T299=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E299, AA$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T299=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E299+$S299), AA$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P299)^$S299),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T299=\"Equity\",\n        IF(AND(AK$48>=$E299, AK$48<=($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E299, AK$48<($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E299+$Q299),\n$K299*(1+$P299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T299=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E299+$Q299),\n$K299*((1+$P299)^$Q299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E299, AK$48<($E299+$S299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E299+$S299), AK$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T299=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E299, AK$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T299=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E299+$S299), AK$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P299)^$S299),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T299=\"Equity\",\n        IF(AND(AU$48>=$E299, AU$48<=($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E299, AU$48<($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E299+$Q299),\n$K299*(1+$P299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T299=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E299+$Q299),\n$K299*((1+$P299)^$Q299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E299, AU$48<($E299+$S299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E299+$S299), AU$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T299=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E299, AU$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T299=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E299+$S299), AU$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P299)^$S299),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T299=\"Equity\",\n        IF(AND(BE$48>=$E299, BE$48<=($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E299, BE$48<($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E299+$Q299),\n$K299*(1+$P299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T299=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E299+$Q299),\n$K299*((1+$P299)^$Q299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E299, BE$48<($E299+$S299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E299+$S299), BE$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T299=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E299, BE$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T299=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E299+$S299), BE$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P299)^$S299),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T299=\"Equity\",\n        IF(AND(BO$48>=$E299, BO$48<=($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E299, BO$48<($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E299+$Q299),\n$K299*(1+$P299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T299=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E299+$Q299),\n$K299*((1+$P299)^$Q299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E299, BO$48<($E299+$S299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E299+$S299), BO$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T299=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E299, BO$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T299=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E299+$S299), BO$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P299)^$S299),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T299=\"Equity\",\n        IF(AND(BY$48>=$E299, BY$48<=($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E299, BY$48<($E299+$Q299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E299+$Q299),\n$K299*(1+$P299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T299=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E299+$Q299),\n$K299*((1+$P299)^$Q299)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T299=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E299, BY$48<($E299+$S299)),\n$K299*$P299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E299+$S299), BY$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T299=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E299, BY$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T299=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E299+$S299), BY$48<=($E299+$Q299)),\n-PMT($P299,($Q299-$S299+1),($K299*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE)/VLOOKUP($L299,$C$37:$BL$44,MATCH($E299,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P299)^$S299),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K305*HLOOKUP(E305,$C$37:$BL$39,3,FALSE)/VLOOKUP(L305,$C$37:$BJ$44,MATCH(E305,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(K305*HLOOKUP(E305,$C$37:$BL$39,2,FALSE)/VLOOKUP(L305,$C$37:$BJ$44,MATCH(E305,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(IF($B$5=\"Foreign Currency\",HLOOKUP(E305,$D$37:$BL$39,2,FALSE)/VLOOKUP(L305,$C$38:$BJ$44,MATCH(E305,$C$37:$BL$37,0),FALSE),HLOOKUP(E305,$D$37:$BL$39,3,FALSE)/VLOOKUP(L305,$C$38:$BJ$44,MATCH(E305,$C$37:$BL$37,0),FALSE)),\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(SUM(AA305:CI305)/(Q305), 0)","v":0},{"$f":"IFERROR(SUM(CK305:ES305)/(Q305),0)","v":0},{"$f":"SUM(CK305:ES305)","v":0},{"$f":"IFERROR(IF(T305=\"Equity\", \"Equity\", 1-Y305), 0)","v":0},{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T305)),(1-((P305/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S305)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q305+S305)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q305+S305))-($B$12*S305))))),IF(ISNUMBER(SEARCH(\"Lump\",T305)),(1-((1+P305*(Q305+S305))/((1+$B$11)^(Q305+S305)))),IF((T305=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},{"$f":"SUM(AA305:CI305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA306,AA306*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB306,AB306*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CM$48<$B$9,AC306,AC306*((1/(1+$B$10))^(CM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CN$48<$B$9,AD306,AD306*((1/(1+$B$10))^(CN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CO$48<$B$9,AE306,AE306*((1/(1+$B$10))^(CO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CP$48<$B$9,AF306,AF306*((1/(1+$B$10))^(CP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CQ$48<$B$9,AG306,AG306*((1/(1+$B$10))^(CQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CR$48<$B$9,AH306,AH306*((1/(1+$B$10))^(CR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CS$48<$B$9,AI306,AI306*((1/(1+$B$10))^(CS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CT$48<$B$9,AJ306,AJ306*((1/(1+$B$10))^(CT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CU$48<$B$9,AK306,AK306*((1/(1+$B$10))^(CU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CV$48<$B$9,AL306,AL306*((1/(1+$B$10))^(CV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CW$48<$B$9,AM306,AM306*((1/(1+$B$10))^(CW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CX$48<$B$9,AN306,AN306*((1/(1+$B$10))^(CX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CY$48<$B$9,AO306,AO306*((1/(1+$B$10))^(CY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CZ$48<$B$9,AP306,AP306*((1/(1+$B$10))^(CZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DA$48<$B$9,AQ306,AQ306*((1/(1+$B$10))^(DA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DB$48<$B$9,AR306,AR306*((1/(1+$B$10))^(DB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DC$48<$B$9,AS306,AS306*((1/(1+$B$10))^(DC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DD$48<$B$9,AT306,AT306*((1/(1+$B$10))^(DD$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DE$48<$B$9,AU306,AU306*((1/(1+$B$10))^(DE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DF$48<$B$9,AV306,AV306*((1/(1+$B$10))^(DF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DG$48<$B$9,AW306,AW306*((1/(1+$B$10))^(DG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DH$48<$B$9,AX306,AX306*((1/(1+$B$10))^(DH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DI$48<$B$9,AY306,AY306*((1/(1+$B$10))^(DI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DJ$48<$B$9,AZ306,AZ306*((1/(1+$B$10))^(DJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DK$48<$B$9,BA306,BA306*((1/(1+$B$10))^(DK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DL$48<$B$9,BB306,BB306*((1/(1+$B$10))^(DL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DM$48<$B$9,BC306,BC306*((1/(1+$B$10))^(DM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DN$48<$B$9,BD306,BD306*((1/(1+$B$10))^(DN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DO$48<$B$9,BE306,BE306*((1/(1+$B$10))^(DO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DP$48<$B$9,BF306,BF306*((1/(1+$B$10))^(DP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DQ$48<$B$9,BG306,BG306*((1/(1+$B$10))^(DQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DR$48<$B$9,BH306,BH306*((1/(1+$B$10))^(DR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DS$48<$B$9,BI306,BI306*((1/(1+$B$10))^(DS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DT$48<$B$9,BJ306,BJ306*((1/(1+$B$10))^(DT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DU$48<$B$9,BK306,BK306*((1/(1+$B$10))^(DU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DV$48<$B$9,BL306,BL306*((1/(1+$B$10))^(DV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DW$48<$B$9,BM306,BM306*((1/(1+$B$10))^(DW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DX$48<$B$9,BN306,BN306*((1/(1+$B$10))^(DX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DY$48<$B$9,BO306,BO306*((1/(1+$B$10))^(DY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DZ$48<$B$9,BP306,BP306*((1/(1+$B$10))^(DZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EA$48<$B$9,BQ306,BQ306*((1/(1+$B$10))^(EA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EB$48<$B$9,BR306,BR306*((1/(1+$B$10))^(EB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EC$48<$B$9,BS306,BS306*((1/(1+$B$10))^(EC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ED$48<$B$9,BT306,BT306*((1/(1+$B$10))^(ED$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EE$48<$B$9,BU306,BU306*((1/(1+$B$10))^(EE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EF$48<$B$9,BV306,BV306*((1/(1+$B$10))^(EF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EG$48<$B$9,BW306,BW306*((1/(1+$B$10))^(EG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EH$48<$B$9,BX306,BX306*((1/(1+$B$10))^(EH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EI$48<$B$9,BY306,BY306*((1/(1+$B$10))^(EI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EJ$48<$B$9,BZ306,BZ306*((1/(1+$B$10))^(EJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EK$48<$B$9,CA306,CA306*((1/(1+$B$10))^(EK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EL$48<$B$9,CB306,CB306*((1/(1+$B$10))^(EL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EM$48<$B$9,CC306,CC306*((1/(1+$B$10))^(EM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EN$48<$B$9,CD306,CD306*((1/(1+$B$10))^(EN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EO$48<$B$9,CE306,CE306*((1/(1+$B$10))^(EO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EP$48<$B$9,CF306,CF306*((1/(1+$B$10))^(EP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EQ$48<$B$9,CG306,CG306*((1/(1+$B$10))^(EQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ER$48<$B$9,CH306,CH306*((1/(1+$B$10))^(ER$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ES$48<$B$9,CI306,CI306*((1/(1+$B$10))^(ES$48-$B$9+1))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T309=\"Equity\",\n        IF(AND(AA$48>=$E309, AA$48<=($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E309, AA$48<($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E309+$Q309),\n$K309*(1+$P309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T309=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E309+$Q309),\n$K309*((1+$P309)^$Q309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E309, AA$48<($E309+$S309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E309+$S309), AA$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T309=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E309, AA$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T309=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E309+$S309), AA$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P309)^$S309),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T309=\"Equity\",\n        IF(AND(AK$48>=$E309, AK$48<=($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E309, AK$48<($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E309+$Q309),\n$K309*(1+$P309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T309=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E309+$Q309),\n$K309*((1+$P309)^$Q309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E309, AK$48<($E309+$S309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E309+$S309), AK$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T309=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E309, AK$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T309=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E309+$S309), AK$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P309)^$S309),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T309=\"Equity\",\n        IF(AND(AU$48>=$E309, AU$48<=($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E309, AU$48<($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E309+$Q309),\n$K309*(1+$P309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T309=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E309+$Q309),\n$K309*((1+$P309)^$Q309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E309, AU$48<($E309+$S309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E309+$S309), AU$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T309=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E309, AU$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T309=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E309+$S309), AU$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P309)^$S309),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T309=\"Equity\",\n        IF(AND(BE$48>=$E309, BE$48<=($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E309, BE$48<($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E309+$Q309),\n$K309*(1+$P309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T309=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E309+$Q309),\n$K309*((1+$P309)^$Q309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E309, BE$48<($E309+$S309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E309+$S309), BE$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T309=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E309, BE$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T309=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E309+$S309), BE$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P309)^$S309),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T309=\"Equity\",\n        IF(AND(BO$48>=$E309, BO$48<=($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E309, BO$48<($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E309+$Q309),\n$K309*(1+$P309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T309=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E309+$Q309),\n$K309*((1+$P309)^$Q309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E309, BO$48<($E309+$S309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E309+$S309), BO$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T309=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E309, BO$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T309=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E309+$S309), BO$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P309)^$S309),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T309=\"Equity\",\n        IF(AND(BY$48>=$E309, BY$48<=($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E309, BY$48<($E309+$Q309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E309+$Q309),\n$K309*(1+$P309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T309=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E309+$Q309),\n$K309*((1+$P309)^$Q309)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T309=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E309, BY$48<($E309+$S309)),\n$K309*$P309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E309+$S309), BY$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T309=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E309, BY$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T309=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E309+$S309), BY$48<=($E309+$Q309)),\n-PMT($P309,($Q309-$S309+1),($K309*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE)/VLOOKUP($L309,$C$37:$BL$44,MATCH($E309,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P309)^$S309),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T319=\"Equity\",\n        IF(AND(AA$48>=$E319, AA$48<=($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E319, AA$48<($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E319+$Q319),\n$K319*(1+$P319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T319=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E319+$Q319),\n$K319*((1+$P319)^$Q319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E319, AA$48<($E319+$S319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E319+$S319), AA$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T319=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E319, AA$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T319=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E319+$S319), AA$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P319)^$S319),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T319=\"Equity\",\n        IF(AND(AK$48>=$E319, AK$48<=($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E319, AK$48<($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E319+$Q319),\n$K319*(1+$P319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T319=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E319+$Q319),\n$K319*((1+$P319)^$Q319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E319, AK$48<($E319+$S319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E319+$S319), AK$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T319=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E319, AK$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T319=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E319+$S319), AK$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P319)^$S319),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T319=\"Equity\",\n        IF(AND(AU$48>=$E319, AU$48<=($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E319, AU$48<($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E319+$Q319),\n$K319*(1+$P319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T319=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E319+$Q319),\n$K319*((1+$P319)^$Q319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E319, AU$48<($E319+$S319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E319+$S319), AU$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T319=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E319, AU$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T319=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E319+$S319), AU$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P319)^$S319),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T319=\"Equity\",\n        IF(AND(BE$48>=$E319, BE$48<=($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E319, BE$48<($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E319+$Q319),\n$K319*(1+$P319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T319=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E319+$Q319),\n$K319*((1+$P319)^$Q319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E319, BE$48<($E319+$S319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E319+$S319), BE$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T319=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E319, BE$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T319=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E319+$S319), BE$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P319)^$S319),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T319=\"Equity\",\n        IF(AND(BO$48>=$E319, BO$48<=($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E319, BO$48<($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E319+$Q319),\n$K319*(1+$P319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T319=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E319+$Q319),\n$K319*((1+$P319)^$Q319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E319, BO$48<($E319+$S319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E319+$S319), BO$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T319=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E319, BO$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T319=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E319+$S319), BO$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P319)^$S319),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T319=\"Equity\",\n        IF(AND(BY$48>=$E319, BY$48<=($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E319, BY$48<($E319+$Q319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E319+$Q319),\n$K319*(1+$P319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T319=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E319+$Q319),\n$K319*((1+$P319)^$Q319)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T319=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E319, BY$48<($E319+$S319)),\n$K319*$P319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E319+$S319), BY$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T319=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E319, BY$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T319=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E319+$S319), BY$48<=($E319+$Q319)),\n-PMT($P319,($Q319-$S319+1),($K319*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE)/VLOOKUP($L319,$C$37:$BL$44,MATCH($E319,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P319)^$S319),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T329=\"Equity\",\n        IF(AND(AA$48>=$E329, AA$48<=($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E329, AA$48<($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E329+$Q329),\n$K329*(1+$P329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T329=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E329+$Q329),\n$K329*((1+$P329)^$Q329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E329, AA$48<($E329+$S329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E329+$S329), AA$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T329=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E329, AA$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T329=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E329+$S329), AA$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P329)^$S329),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T329=\"Equity\",\n        IF(AND(AK$48>=$E329, AK$48<=($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E329, AK$48<($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E329+$Q329),\n$K329*(1+$P329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T329=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E329+$Q329),\n$K329*((1+$P329)^$Q329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E329, AK$48<($E329+$S329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E329+$S329), AK$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T329=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E329, AK$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T329=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E329+$S329), AK$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P329)^$S329),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T329=\"Equity\",\n        IF(AND(AU$48>=$E329, AU$48<=($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E329, AU$48<($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E329+$Q329),\n$K329*(1+$P329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T329=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E329+$Q329),\n$K329*((1+$P329)^$Q329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E329, AU$48<($E329+$S329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E329+$S329), AU$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T329=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E329, AU$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T329=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E329+$S329), AU$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P329)^$S329),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T329=\"Equity\",\n        IF(AND(BE$48>=$E329, BE$48<=($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E329, BE$48<($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E329+$Q329),\n$K329*(1+$P329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T329=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E329+$Q329),\n$K329*((1+$P329)^$Q329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E329, BE$48<($E329+$S329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E329+$S329), BE$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T329=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E329, BE$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T329=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E329+$S329), BE$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P329)^$S329),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T329=\"Equity\",\n        IF(AND(BO$48>=$E329, BO$48<=($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E329, BO$48<($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E329+$Q329),\n$K329*(1+$P329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T329=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E329+$Q329),\n$K329*((1+$P329)^$Q329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E329, BO$48<($E329+$S329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E329+$S329), BO$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T329=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E329, BO$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T329=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E329+$S329), BO$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P329)^$S329),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T329=\"Equity\",\n        IF(AND(BY$48>=$E329, BY$48<=($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E329, BY$48<($E329+$Q329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E329+$Q329),\n$K329*(1+$P329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T329=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E329+$Q329),\n$K329*((1+$P329)^$Q329)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T329=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E329, BY$48<($E329+$S329)),\n$K329*$P329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E329+$S329), BY$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T329=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E329, BY$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T329=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E329+$S329), BY$48<=($E329+$Q329)),\n-PMT($P329,($Q329-$S329+1),($K329*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE)/VLOOKUP($L329,$C$37:$BL$44,MATCH($E329,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P329)^$S329),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T339=\"Equity\",\n        IF(AND(AA$48>=$E339, AA$48<=($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E339, AA$48<($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E339+$Q339),\n$K339*(1+$P339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T339=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E339+$Q339),\n$K339*((1+$P339)^$Q339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E339, AA$48<($E339+$S339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E339+$S339), AA$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T339=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E339, AA$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T339=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E339+$S339), AA$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P339)^$S339),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T339=\"Equity\",\n        IF(AND(AK$48>=$E339, AK$48<=($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E339, AK$48<($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E339+$Q339),\n$K339*(1+$P339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T339=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E339+$Q339),\n$K339*((1+$P339)^$Q339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E339, AK$48<($E339+$S339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E339+$S339), AK$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T339=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E339, AK$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T339=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E339+$S339), AK$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P339)^$S339),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T339=\"Equity\",\n        IF(AND(AU$48>=$E339, AU$48<=($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E339, AU$48<($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E339+$Q339),\n$K339*(1+$P339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T339=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E339+$Q339),\n$K339*((1+$P339)^$Q339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E339, AU$48<($E339+$S339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E339+$S339), AU$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T339=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E339, AU$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T339=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E339+$S339), AU$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P339)^$S339),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T339=\"Equity\",\n        IF(AND(BE$48>=$E339, BE$48<=($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E339, BE$48<($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E339+$Q339),\n$K339*(1+$P339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T339=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E339+$Q339),\n$K339*((1+$P339)^$Q339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E339, BE$48<($E339+$S339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E339+$S339), BE$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T339=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E339, BE$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T339=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E339+$S339), BE$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P339)^$S339),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T339=\"Equity\",\n        IF(AND(BO$48>=$E339, BO$48<=($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E339, BO$48<($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E339+$Q339),\n$K339*(1+$P339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T339=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E339+$Q339),\n$K339*((1+$P339)^$Q339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E339, BO$48<($E339+$S339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E339+$S339), BO$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T339=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E339, BO$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T339=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E339+$S339), BO$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P339)^$S339),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T339=\"Equity\",\n        IF(AND(BY$48>=$E339, BY$48<=($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E339, BY$48<($E339+$Q339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E339+$Q339),\n$K339*(1+$P339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T339=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E339+$Q339),\n$K339*((1+$P339)^$Q339)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T339=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E339, BY$48<($E339+$S339)),\n$K339*$P339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E339+$S339), BY$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T339=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E339, BY$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T339=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E339+$S339), BY$48<=($E339+$Q339)),\n-PMT($P339,($Q339-$S339+1),($K339*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE)/VLOOKUP($L339,$C$37:$BL$44,MATCH($E339,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P339)^$S339),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q349=\"\",\"\",IF(($Q349-($B$9-$E349))<=0,0,(Q349-($B$9-$E349)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T349=\"Equity\",\n        IF(AND(AA$48>=$E349, AA$48<=($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E349, AA$48<($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E349+$Q349),\n$K349*(1+$P349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T349=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E349+$Q349),\n$K349*((1+$P349)^$Q349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E349, AA$48<($E349+$S349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E349+$S349), AA$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T349=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E349, AA$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T349=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E349+$S349), AA$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P349)^$S349),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T349=\"Equity\",\n        IF(AND(AK$48>=$E349, AK$48<=($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E349, AK$48<($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E349+$Q349),\n$K349*(1+$P349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T349=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E349+$Q349),\n$K349*((1+$P349)^$Q349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E349, AK$48<($E349+$S349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E349+$S349), AK$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T349=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E349, AK$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T349=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E349+$S349), AK$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P349)^$S349),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T349=\"Equity\",\n        IF(AND(AU$48>=$E349, AU$48<=($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E349, AU$48<($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E349+$Q349),\n$K349*(1+$P349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T349=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E349+$Q349),\n$K349*((1+$P349)^$Q349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E349, AU$48<($E349+$S349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E349+$S349), AU$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T349=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E349, AU$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T349=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E349+$S349), AU$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P349)^$S349),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T349=\"Equity\",\n        IF(AND(BE$48>=$E349, BE$48<=($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E349, BE$48<($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E349+$Q349),\n$K349*(1+$P349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T349=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E349+$Q349),\n$K349*((1+$P349)^$Q349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E349, BE$48<($E349+$S349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E349+$S349), BE$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T349=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E349, BE$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T349=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E349+$S349), BE$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P349)^$S349),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T349=\"Equity\",\n        IF(AND(BO$48>=$E349, BO$48<=($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E349, BO$48<($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E349+$Q349),\n$K349*(1+$P349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T349=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E349+$Q349),\n$K349*((1+$P349)^$Q349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E349, BO$48<($E349+$S349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E349+$S349), BO$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T349=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E349, BO$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T349=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E349+$S349), BO$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P349)^$S349),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T349=\"Equity\",\n        IF(AND(BY$48>=$E349, BY$48<=($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E349, BY$48<($E349+$Q349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E349+$Q349),\n$K349*(1+$P349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T349=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E349+$Q349),\n$K349*((1+$P349)^$Q349)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T349=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E349, BY$48<($E349+$S349)),\n$K349*$P349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E349+$S349), BY$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T349=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E349, BY$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T349=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E349+$S349), BY$48<=($E349+$Q349)),\n-PMT($P349,($Q349-$S349+1),($K349*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE)/VLOOKUP($L349,$C$37:$BL$44,MATCH($E349,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P349)^$S349),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T359=\"Equity\",\n        IF(AND(AA$48>=$E359, AA$48<=($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E359, AA$48<($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E359+$Q359),\n$K359*(1+$P359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T359=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E359+$Q359),\n$K359*((1+$P359)^$Q359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E359, AA$48<($E359+$S359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E359+$S359), AA$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T359=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E359, AA$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T359=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E359+$S359), AA$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P359)^$S359),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T359=\"Equity\",\n        IF(AND(AK$48>=$E359, AK$48<=($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E359, AK$48<($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E359+$Q359),\n$K359*(1+$P359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T359=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E359+$Q359),\n$K359*((1+$P359)^$Q359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E359, AK$48<($E359+$S359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E359+$S359), AK$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T359=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E359, AK$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T359=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E359+$S359), AK$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P359)^$S359),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T359=\"Equity\",\n        IF(AND(AU$48>=$E359, AU$48<=($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E359, AU$48<($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E359+$Q359),\n$K359*(1+$P359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T359=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E359+$Q359),\n$K359*((1+$P359)^$Q359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E359, AU$48<($E359+$S359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E359+$S359), AU$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T359=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E359, AU$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T359=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E359+$S359), AU$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P359)^$S359),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T359=\"Equity\",\n        IF(AND(BE$48>=$E359, BE$48<=($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E359, BE$48<($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E359+$Q359),\n$K359*(1+$P359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T359=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E359+$Q359),\n$K359*((1+$P359)^$Q359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E359, BE$48<($E359+$S359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E359+$S359), BE$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T359=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E359, BE$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T359=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E359+$S359), BE$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P359)^$S359),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T359=\"Equity\",\n        IF(AND(BO$48>=$E359, BO$48<=($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E359, BO$48<($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E359+$Q359),\n$K359*(1+$P359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T359=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E359+$Q359),\n$K359*((1+$P359)^$Q359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E359, BO$48<($E359+$S359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E359+$S359), BO$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T359=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E359, BO$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T359=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E359+$S359), BO$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P359)^$S359),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T359=\"Equity\",\n        IF(AND(BY$48>=$E359, BY$48<=($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E359, BY$48<($E359+$Q359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E359+$Q359),\n$K359*(1+$P359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T359=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E359+$Q359),\n$K359*((1+$P359)^$Q359)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T359=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E359, BY$48<($E359+$S359)),\n$K359*$P359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E359+$S359), BY$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T359=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E359, BY$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T359=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E359+$S359), BY$48<=($E359+$Q359)),\n-PMT($P359,($Q359-$S359+1),($K359*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE)/VLOOKUP($L359,$C$37:$BL$44,MATCH($E359,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P359)^$S359),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K369*HLOOKUP(E369,$C$37:$BL$39,3,FALSE)/VLOOKUP(L369,$C$37:$BJ$44,MATCH(E369,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(K369*HLOOKUP(E369,$C$37:$BL$39,2,FALSE)/VLOOKUP(L369,$C$37:$BJ$44,MATCH(E369,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(IF($B$5=\"Foreign Currency\",HLOOKUP(E369,$D$37:$BL$39,2,FALSE)/VLOOKUP(L369,$C$38:$BJ$44,MATCH(E369,$C$37:$BL$37,0),FALSE),HLOOKUP(E369,$D$37:$BL$39,3,FALSE)/VLOOKUP(L369,$C$38:$BJ$44,MATCH(E369,$C$37:$BL$37,0),FALSE)),\"\")","v":""},null,null,"",null,null,{"$f":"IFERROR(SUM(AA369:CI369)/(Q369), 0)","v":0},{"$f":"IFERROR(SUM(CK369:ES369)/(Q369),0)","v":0},{"$f":"SUM(CK369:ES369)","v":0},{"$f":"IFERROR(IF(T369=\"Equity\", \"Equity\", 1-Y369), 0)","v":0},{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T369)),(1-((P369/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S369)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q369+S369)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q369+S369))-($B$12*S369))))),IF(ISNUMBER(SEARCH(\"Lump\",T369)),(1-((1+P369*(Q369+S369))/((1+$B$11)^(Q369+S369)))),IF((T369=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},{"$f":"SUM(AA369:CI369)","v":0},{"$f":"IFERROR(\n    IF($T369=\"Equity\",\n        IF(AND(AA$48>=$E369, AA$48<=($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E369, AA$48<($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E369+$Q369),\n$K369*(1+$P369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T369=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E369+$Q369),\n$K369*((1+$P369)^$Q369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E369, AA$48<($E369+$S369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E369+$S369), AA$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T369=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E369, AA$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T369=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E369+$S369), AA$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P369)^$S369),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T369=\"Equity\",\n        IF(AND(AK$48>=$E369, AK$48<=($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E369, AK$48<($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E369+$Q369),\n$K369*(1+$P369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T369=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E369+$Q369),\n$K369*((1+$P369)^$Q369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E369, AK$48<($E369+$S369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E369+$S369), AK$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T369=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E369, AK$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T369=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E369+$S369), AK$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P369)^$S369),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T369=\"Equity\",\n        IF(AND(AU$48>=$E369, AU$48<=($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E369, AU$48<($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E369+$Q369),\n$K369*(1+$P369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T369=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E369+$Q369),\n$K369*((1+$P369)^$Q369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E369, AU$48<($E369+$S369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E369+$S369), AU$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T369=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E369, AU$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T369=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E369+$S369), AU$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P369)^$S369),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T369=\"Equity\",\n        IF(AND(BE$48>=$E369, BE$48<=($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E369, BE$48<($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E369+$Q369),\n$K369*(1+$P369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T369=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E369+$Q369),\n$K369*((1+$P369)^$Q369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E369, BE$48<($E369+$S369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E369+$S369), BE$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T369=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E369, BE$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T369=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E369+$S369), BE$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P369)^$S369),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T369=\"Equity\",\n        IF(AND(BO$48>=$E369, BO$48<=($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E369, BO$48<($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E369+$Q369),\n$K369*(1+$P369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T369=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E369+$Q369),\n$K369*((1+$P369)^$Q369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E369, BO$48<($E369+$S369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E369+$S369), BO$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T369=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E369, BO$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T369=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E369+$S369), BO$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P369)^$S369),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T369=\"Equity\",\n        IF(AND(BY$48>=$E369, BY$48<=($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E369, BY$48<($E369+$Q369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E369+$Q369),\n$K369*(1+$P369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T369=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E369+$Q369),\n$K369*((1+$P369)^$Q369)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T369=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E369, BY$48<($E369+$S369)),\n$K369*$P369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E369+$S369), BY$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T369=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E369, BY$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T369=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E369+$S369), BY$48<=($E369+$Q369)),\n-PMT($P369,($Q369-$S369+1),($K369*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE)/VLOOKUP($L369,$C$37:$BL$44,MATCH($E369,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P369)^$S369),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA370,AA370*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB370,AB370*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CM$48<$B$9,AC370,AC370*((1/(1+$B$10))^(CM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CN$48<$B$9,AD370,AD370*((1/(1+$B$10))^(CN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CO$48<$B$9,AE370,AE370*((1/(1+$B$10))^(CO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CP$48<$B$9,AF370,AF370*((1/(1+$B$10))^(CP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CQ$48<$B$9,AG370,AG370*((1/(1+$B$10))^(CQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CR$48<$B$9,AH370,AH370*((1/(1+$B$10))^(CR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CS$48<$B$9,AI370,AI370*((1/(1+$B$10))^(CS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CT$48<$B$9,AJ370,AJ370*((1/(1+$B$10))^(CT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CU$48<$B$9,AK370,AK370*((1/(1+$B$10))^(CU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CV$48<$B$9,AL370,AL370*((1/(1+$B$10))^(CV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CW$48<$B$9,AM370,AM370*((1/(1+$B$10))^(CW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CX$48<$B$9,AN370,AN370*((1/(1+$B$10))^(CX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CY$48<$B$9,AO370,AO370*((1/(1+$B$10))^(CY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CZ$48<$B$9,AP370,AP370*((1/(1+$B$10))^(CZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DA$48<$B$9,AQ370,AQ370*((1/(1+$B$10))^(DA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DB$48<$B$9,AR370,AR370*((1/(1+$B$10))^(DB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DC$48<$B$9,AS370,AS370*((1/(1+$B$10))^(DC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DD$48<$B$9,AT370,AT370*((1/(1+$B$10))^(DD$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DE$48<$B$9,AU370,AU370*((1/(1+$B$10))^(DE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DF$48<$B$9,AV370,AV370*((1/(1+$B$10))^(DF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DG$48<$B$9,AW370,AW370*((1/(1+$B$10))^(DG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DH$48<$B$9,AX370,AX370*((1/(1+$B$10))^(DH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DI$48<$B$9,AY370,AY370*((1/(1+$B$10))^(DI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DJ$48<$B$9,AZ370,AZ370*((1/(1+$B$10))^(DJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DK$48<$B$9,BA370,BA370*((1/(1+$B$10))^(DK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DL$48<$B$9,BB370,BB370*((1/(1+$B$10))^(DL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DM$48<$B$9,BC370,BC370*((1/(1+$B$10))^(DM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DN$48<$B$9,BD370,BD370*((1/(1+$B$10))^(DN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DO$48<$B$9,BE370,BE370*((1/(1+$B$10))^(DO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DP$48<$B$9,BF370,BF370*((1/(1+$B$10))^(DP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DQ$48<$B$9,BG370,BG370*((1/(1+$B$10))^(DQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DR$48<$B$9,BH370,BH370*((1/(1+$B$10))^(DR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DS$48<$B$9,BI370,BI370*((1/(1+$B$10))^(DS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DT$48<$B$9,BJ370,BJ370*((1/(1+$B$10))^(DT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DU$48<$B$9,BK370,BK370*((1/(1+$B$10))^(DU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DV$48<$B$9,BL370,BL370*((1/(1+$B$10))^(DV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DW$48<$B$9,BM370,BM370*((1/(1+$B$10))^(DW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DX$48<$B$9,BN370,BN370*((1/(1+$B$10))^(DX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DY$48<$B$9,BO370,BO370*((1/(1+$B$10))^(DY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DZ$48<$B$9,BP370,BP370*((1/(1+$B$10))^(DZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EA$48<$B$9,BQ370,BQ370*((1/(1+$B$10))^(EA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EB$48<$B$9,BR370,BR370*((1/(1+$B$10))^(EB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EC$48<$B$9,BS370,BS370*((1/(1+$B$10))^(EC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ED$48<$B$9,BT370,BT370*((1/(1+$B$10))^(ED$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EE$48<$B$9,BU370,BU370*((1/(1+$B$10))^(EE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EF$48<$B$9,BV370,BV370*((1/(1+$B$10))^(EF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EG$48<$B$9,BW370,BW370*((1/(1+$B$10))^(EG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EH$48<$B$9,BX370,BX370*((1/(1+$B$10))^(EH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EI$48<$B$9,BY370,BY370*((1/(1+$B$10))^(EI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EJ$48<$B$9,BZ370,BZ370*((1/(1+$B$10))^(EJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EK$48<$B$9,CA370,CA370*((1/(1+$B$10))^(EK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EL$48<$B$9,CB370,CB370*((1/(1+$B$10))^(EL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EM$48<$B$9,CC370,CC370*((1/(1+$B$10))^(EM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EN$48<$B$9,CD370,CD370*((1/(1+$B$10))^(EN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EO$48<$B$9,CE370,CE370*((1/(1+$B$10))^(EO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EP$48<$B$9,CF370,CF370*((1/(1+$B$10))^(EP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EQ$48<$B$9,CG370,CG370*((1/(1+$B$10))^(EQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ER$48<$B$9,CH370,CH370*((1/(1+$B$10))^(ER$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ES$48<$B$9,CI370,CI370*((1/(1+$B$10))^(ES$48-$B$9+1))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T379=\"Equity\",\n        IF(AND(AA$48>=$E379, AA$48<=($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E379, AA$48<($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E379+$Q379),\n$K379*(1+$P379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T379=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E379+$Q379),\n$K379*((1+$P379)^$Q379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E379, AA$48<($E379+$S379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E379+$S379), AA$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T379=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E379, AA$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T379=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E379+$S379), AA$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P379)^$S379),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T379=\"Equity\",\n        IF(AND(AK$48>=$E379, AK$48<=($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E379, AK$48<($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E379+$Q379),\n$K379*(1+$P379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T379=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E379+$Q379),\n$K379*((1+$P379)^$Q379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E379, AK$48<($E379+$S379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E379+$S379), AK$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T379=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E379, AK$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T379=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E379+$S379), AK$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P379)^$S379),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T379=\"Equity\",\n        IF(AND(AU$48>=$E379, AU$48<=($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E379, AU$48<($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E379+$Q379),\n$K379*(1+$P379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T379=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E379+$Q379),\n$K379*((1+$P379)^$Q379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E379, AU$48<($E379+$S379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E379+$S379), AU$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T379=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E379, AU$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T379=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E379+$S379), AU$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P379)^$S379),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T379=\"Equity\",\n        IF(AND(BE$48>=$E379, BE$48<=($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E379, BE$48<($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E379+$Q379),\n$K379*(1+$P379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T379=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E379+$Q379),\n$K379*((1+$P379)^$Q379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E379, BE$48<($E379+$S379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E379+$S379), BE$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T379=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E379, BE$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T379=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E379+$S379), BE$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P379)^$S379),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T379=\"Equity\",\n        IF(AND(BO$48>=$E379, BO$48<=($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E379, BO$48<($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E379+$Q379),\n$K379*(1+$P379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T379=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E379+$Q379),\n$K379*((1+$P379)^$Q379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E379, BO$48<($E379+$S379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E379+$S379), BO$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T379=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E379, BO$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T379=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E379+$S379), BO$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P379)^$S379),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T379=\"Equity\",\n        IF(AND(BY$48>=$E379, BY$48<=($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E379, BY$48<($E379+$Q379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E379+$Q379),\n$K379*(1+$P379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T379=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E379+$Q379),\n$K379*((1+$P379)^$Q379)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T379=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E379, BY$48<($E379+$S379)),\n$K379*$P379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E379+$S379), BY$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T379=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E379, BY$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T379=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E379+$S379), BY$48<=($E379+$Q379)),\n-PMT($P379,($Q379-$S379+1),($K379*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE)/VLOOKUP($L379,$C$37:$BL$44,MATCH($E379,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P379)^$S379),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T389=\"Equity\",\n        IF(AND(AA$48>=$E389, AA$48<=($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E389, AA$48<($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E389+$Q389),\n$K389*(1+$P389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T389=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E389+$Q389),\n$K389*((1+$P389)^$Q389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E389, AA$48<($E389+$S389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E389+$S389), AA$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T389=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E389, AA$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T389=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E389+$S389), AA$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P389)^$S389),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T389=\"Equity\",\n        IF(AND(AK$48>=$E389, AK$48<=($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E389, AK$48<($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E389+$Q389),\n$K389*(1+$P389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T389=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E389+$Q389),\n$K389*((1+$P389)^$Q389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E389, AK$48<($E389+$S389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E389+$S389), AK$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T389=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E389, AK$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T389=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E389+$S389), AK$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P389)^$S389),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T389=\"Equity\",\n        IF(AND(AU$48>=$E389, AU$48<=($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E389, AU$48<($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E389+$Q389),\n$K389*(1+$P389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T389=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E389+$Q389),\n$K389*((1+$P389)^$Q389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E389, AU$48<($E389+$S389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E389+$S389), AU$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T389=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E389, AU$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T389=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E389+$S389), AU$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P389)^$S389),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T389=\"Equity\",\n        IF(AND(BE$48>=$E389, BE$48<=($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E389, BE$48<($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E389+$Q389),\n$K389*(1+$P389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T389=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E389+$Q389),\n$K389*((1+$P389)^$Q389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E389, BE$48<($E389+$S389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E389+$S389), BE$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T389=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E389, BE$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T389=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E389+$S389), BE$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P389)^$S389),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T389=\"Equity\",\n        IF(AND(BO$48>=$E389, BO$48<=($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E389, BO$48<($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E389+$Q389),\n$K389*(1+$P389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T389=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E389+$Q389),\n$K389*((1+$P389)^$Q389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E389, BO$48<($E389+$S389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E389+$S389), BO$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T389=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E389, BO$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T389=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E389+$S389), BO$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P389)^$S389),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T389=\"Equity\",\n        IF(AND(BY$48>=$E389, BY$48<=($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E389, BY$48<($E389+$Q389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E389+$Q389),\n$K389*(1+$P389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T389=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E389+$Q389),\n$K389*((1+$P389)^$Q389)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T389=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E389, BY$48<($E389+$S389)),\n$K389*$P389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E389+$S389), BY$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T389=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E389, BY$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T389=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E389+$S389), BY$48<=($E389+$Q389)),\n-PMT($P389,($Q389-$S389+1),($K389*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE)/VLOOKUP($L389,$C$37:$BL$44,MATCH($E389,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P389)^$S389),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T399=\"Equity\",\n        IF(AND(AA$48>=$E399, AA$48<=($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E399, AA$48<($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E399+$Q399),\n$K399*(1+$P399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T399=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E399+$Q399),\n$K399*((1+$P399)^$Q399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E399, AA$48<($E399+$S399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E399+$S399), AA$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T399=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E399, AA$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T399=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E399+$S399), AA$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P399)^$S399),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T399=\"Equity\",\n        IF(AND(AK$48>=$E399, AK$48<=($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E399, AK$48<($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E399+$Q399),\n$K399*(1+$P399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T399=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E399+$Q399),\n$K399*((1+$P399)^$Q399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E399, AK$48<($E399+$S399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E399+$S399), AK$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T399=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E399, AK$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T399=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E399+$S399), AK$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P399)^$S399),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T399=\"Equity\",\n        IF(AND(AU$48>=$E399, AU$48<=($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E399, AU$48<($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E399+$Q399),\n$K399*(1+$P399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T399=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E399+$Q399),\n$K399*((1+$P399)^$Q399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E399, AU$48<($E399+$S399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E399+$S399), AU$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T399=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E399, AU$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T399=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E399+$S399), AU$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P399)^$S399),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T399=\"Equity\",\n        IF(AND(BE$48>=$E399, BE$48<=($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E399, BE$48<($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E399+$Q399),\n$K399*(1+$P399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T399=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E399+$Q399),\n$K399*((1+$P399)^$Q399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E399, BE$48<($E399+$S399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E399+$S399), BE$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T399=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E399, BE$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T399=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E399+$S399), BE$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P399)^$S399),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T399=\"Equity\",\n        IF(AND(BO$48>=$E399, BO$48<=($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E399, BO$48<($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E399+$Q399),\n$K399*(1+$P399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T399=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E399+$Q399),\n$K399*((1+$P399)^$Q399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E399, BO$48<($E399+$S399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E399+$S399), BO$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T399=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E399, BO$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T399=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E399+$S399), BO$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P399)^$S399),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T399=\"Equity\",\n        IF(AND(BY$48>=$E399, BY$48<=($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E399, BY$48<($E399+$Q399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E399+$Q399),\n$K399*(1+$P399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T399=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E399+$Q399),\n$K399*((1+$P399)^$Q399)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T399=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E399, BY$48<($E399+$S399)),\n$K399*$P399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E399+$S399), BY$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T399=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E399, BY$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T399=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E399+$S399), BY$48<=($E399+$Q399)),\n-PMT($P399,($Q399-$S399+1),($K399*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE)/VLOOKUP($L399,$C$37:$BL$44,MATCH($E399,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P399)^$S399),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T409=\"Equity\",\n        IF(AND(AA$48>=$E409, AA$48<=($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E409, AA$48<($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E409+$Q409),\n$K409*(1+$P409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T409=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E409+$Q409),\n$K409*((1+$P409)^$Q409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E409, AA$48<($E409+$S409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E409+$S409), AA$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T409=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E409, AA$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T409=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E409+$S409), AA$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P409)^$S409),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T409=\"Equity\",\n        IF(AND(AK$48>=$E409, AK$48<=($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E409, AK$48<($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E409+$Q409),\n$K409*(1+$P409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T409=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E409+$Q409),\n$K409*((1+$P409)^$Q409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E409, AK$48<($E409+$S409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E409+$S409), AK$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T409=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E409, AK$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T409=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E409+$S409), AK$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P409)^$S409),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T409=\"Equity\",\n        IF(AND(AU$48>=$E409, AU$48<=($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E409, AU$48<($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E409+$Q409),\n$K409*(1+$P409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T409=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E409+$Q409),\n$K409*((1+$P409)^$Q409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E409, AU$48<($E409+$S409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E409+$S409), AU$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T409=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E409, AU$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T409=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E409+$S409), AU$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P409)^$S409),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T409=\"Equity\",\n        IF(AND(BE$48>=$E409, BE$48<=($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E409, BE$48<($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E409+$Q409),\n$K409*(1+$P409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T409=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E409+$Q409),\n$K409*((1+$P409)^$Q409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E409, BE$48<($E409+$S409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E409+$S409), BE$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T409=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E409, BE$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T409=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E409+$S409), BE$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P409)^$S409),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T409=\"Equity\",\n        IF(AND(BO$48>=$E409, BO$48<=($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E409, BO$48<($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E409+$Q409),\n$K409*(1+$P409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T409=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E409+$Q409),\n$K409*((1+$P409)^$Q409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E409, BO$48<($E409+$S409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E409+$S409), BO$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T409=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E409, BO$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T409=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E409+$S409), BO$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P409)^$S409),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T409=\"Equity\",\n        IF(AND(BY$48>=$E409, BY$48<=($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E409, BY$48<($E409+$Q409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E409+$Q409),\n$K409*(1+$P409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T409=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E409+$Q409),\n$K409*((1+$P409)^$Q409)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T409=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E409, BY$48<($E409+$S409)),\n$K409*$P409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E409+$S409), BY$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T409=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E409, BY$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T409=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E409+$S409), BY$48<=($E409+$Q409)),\n-PMT($P409,($Q409-$S409+1),($K409*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE)/VLOOKUP($L409,$C$37:$BL$44,MATCH($E409,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P409)^$S409),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T419=\"Equity\",\n        IF(AND(AA$48>=$E419, AA$48<=($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E419, AA$48<($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E419+$Q419),\n$K419*(1+$P419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T419=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E419+$Q419),\n$K419*((1+$P419)^$Q419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E419, AA$48<($E419+$S419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E419+$S419), AA$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T419=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E419, AA$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T419=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E419+$S419), AA$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P419)^$S419),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T419=\"Equity\",\n        IF(AND(AK$48>=$E419, AK$48<=($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E419, AK$48<($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E419+$Q419),\n$K419*(1+$P419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T419=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E419+$Q419),\n$K419*((1+$P419)^$Q419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E419, AK$48<($E419+$S419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E419+$S419), AK$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T419=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E419, AK$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T419=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E419+$S419), AK$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P419)^$S419),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T419=\"Equity\",\n        IF(AND(AU$48>=$E419, AU$48<=($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E419, AU$48<($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E419+$Q419),\n$K419*(1+$P419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T419=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E419+$Q419),\n$K419*((1+$P419)^$Q419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E419, AU$48<($E419+$S419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E419+$S419), AU$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T419=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E419, AU$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T419=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E419+$S419), AU$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P419)^$S419),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T419=\"Equity\",\n        IF(AND(BE$48>=$E419, BE$48<=($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E419, BE$48<($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E419+$Q419),\n$K419*(1+$P419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T419=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E419+$Q419),\n$K419*((1+$P419)^$Q419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E419, BE$48<($E419+$S419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E419+$S419), BE$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T419=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E419, BE$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T419=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E419+$S419), BE$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P419)^$S419),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T419=\"Equity\",\n        IF(AND(BO$48>=$E419, BO$48<=($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E419, BO$48<($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E419+$Q419),\n$K419*(1+$P419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T419=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E419+$Q419),\n$K419*((1+$P419)^$Q419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E419, BO$48<($E419+$S419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E419+$S419), BO$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T419=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E419, BO$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T419=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E419+$S419), BO$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P419)^$S419),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T419=\"Equity\",\n        IF(AND(BY$48>=$E419, BY$48<=($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E419, BY$48<($E419+$Q419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E419+$Q419),\n$K419*(1+$P419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T419=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E419+$Q419),\n$K419*((1+$P419)^$Q419)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T419=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E419, BY$48<($E419+$S419)),\n$K419*$P419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E419+$S419), BY$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T419=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E419, BY$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T419=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E419+$S419), BY$48<=($E419+$Q419)),\n-PMT($P419,($Q419-$S419+1),($K419*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE)/VLOOKUP($L419,$C$37:$BL$44,MATCH($E419,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P419)^$S419),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T429=\"Equity\",\n        IF(AND(AA$48>=$E429, AA$48<=($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E429, AA$48<($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E429+$Q429),\n$K429*(1+$P429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T429=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E429+$Q429),\n$K429*((1+$P429)^$Q429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E429, AA$48<($E429+$S429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E429+$S429), AA$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T429=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E429, AA$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T429=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E429+$S429), AA$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P429)^$S429),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T429=\"Equity\",\n        IF(AND(AK$48>=$E429, AK$48<=($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E429, AK$48<($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E429+$Q429),\n$K429*(1+$P429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T429=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E429+$Q429),\n$K429*((1+$P429)^$Q429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E429, AK$48<($E429+$S429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E429+$S429), AK$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T429=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E429, AK$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T429=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E429+$S429), AK$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P429)^$S429),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T429=\"Equity\",\n        IF(AND(AU$48>=$E429, AU$48<=($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E429, AU$48<($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E429+$Q429),\n$K429*(1+$P429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T429=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E429+$Q429),\n$K429*((1+$P429)^$Q429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E429, AU$48<($E429+$S429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E429+$S429), AU$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T429=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E429, AU$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T429=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E429+$S429), AU$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P429)^$S429),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T429=\"Equity\",\n        IF(AND(BE$48>=$E429, BE$48<=($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E429, BE$48<($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E429+$Q429),\n$K429*(1+$P429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T429=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E429+$Q429),\n$K429*((1+$P429)^$Q429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E429, BE$48<($E429+$S429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E429+$S429), BE$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T429=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E429, BE$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T429=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E429+$S429), BE$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P429)^$S429),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T429=\"Equity\",\n        IF(AND(BO$48>=$E429, BO$48<=($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E429, BO$48<($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E429+$Q429),\n$K429*(1+$P429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T429=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E429+$Q429),\n$K429*((1+$P429)^$Q429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E429, BO$48<($E429+$S429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E429+$S429), BO$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T429=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E429, BO$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T429=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E429+$S429), BO$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P429)^$S429),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T429=\"Equity\",\n        IF(AND(BY$48>=$E429, BY$48<=($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E429, BY$48<($E429+$Q429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E429+$Q429),\n$K429*(1+$P429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T429=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E429+$Q429),\n$K429*((1+$P429)^$Q429)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T429=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E429, BY$48<($E429+$S429)),\n$K429*$P429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E429+$S429), BY$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T429=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E429, BY$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T429=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E429+$S429), BY$48<=($E429+$Q429)),\n-PMT($P429,($Q429-$S429+1),($K429*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE)/VLOOKUP($L429,$C$37:$BL$44,MATCH($E429,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P429)^$S429),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K433*HLOOKUP(E433,$C$37:$BL$39,3,FALSE)/VLOOKUP(L433,$C$37:$BJ$44,MATCH(E433,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(K433*HLOOKUP(E433,$C$37:$BL$39,2,FALSE)/VLOOKUP(L433,$C$37:$BJ$44,MATCH(E433,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(IF($B$5=\"Foreign Currency\",HLOOKUP(E433,$D$37:$BL$39,2,FALSE)/VLOOKUP(L433,$C$38:$BJ$44,MATCH(E433,$C$37:$BL$37,0),FALSE),HLOOKUP(E433,$D$37:$BL$39,3,FALSE)/VLOOKUP(L433,$C$38:$BJ$44,MATCH(E433,$C$37:$BL$37,0),FALSE)),\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(SUM(AA433:CI433)/(Q433), 0)","v":0},{"$f":"IFERROR(SUM(CK433:ES433)/(Q433),0)","v":0},{"$f":"SUM(CK433:ES433)","v":0},{"$f":"IFERROR(IF(T433=\"Equity\", \"Equity\", 1-Y433), 0)","v":0},{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T433)),(1-((P433/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S433)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q433+S433)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q433+S433))-($B$12*S433))))),IF(ISNUMBER(SEARCH(\"Lump\",T433)),(1-((1+P433*(Q433+S433))/((1+$B$11)^(Q433+S433)))),IF((T433=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},{"$f":"SUM(AA433:CI433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA434,AA434*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB434,AB434*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CM$48<$B$9,AC434,AC434*((1/(1+$B$10))^(CM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CN$48<$B$9,AD434,AD434*((1/(1+$B$10))^(CN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CO$48<$B$9,AE434,AE434*((1/(1+$B$10))^(CO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CP$48<$B$9,AF434,AF434*((1/(1+$B$10))^(CP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CQ$48<$B$9,AG434,AG434*((1/(1+$B$10))^(CQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CR$48<$B$9,AH434,AH434*((1/(1+$B$10))^(CR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CS$48<$B$9,AI434,AI434*((1/(1+$B$10))^(CS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CT$48<$B$9,AJ434,AJ434*((1/(1+$B$10))^(CT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CU$48<$B$9,AK434,AK434*((1/(1+$B$10))^(CU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CV$48<$B$9,AL434,AL434*((1/(1+$B$10))^(CV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CW$48<$B$9,AM434,AM434*((1/(1+$B$10))^(CW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CX$48<$B$9,AN434,AN434*((1/(1+$B$10))^(CX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CY$48<$B$9,AO434,AO434*((1/(1+$B$10))^(CY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CZ$48<$B$9,AP434,AP434*((1/(1+$B$10))^(CZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DA$48<$B$9,AQ434,AQ434*((1/(1+$B$10))^(DA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DB$48<$B$9,AR434,AR434*((1/(1+$B$10))^(DB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DC$48<$B$9,AS434,AS434*((1/(1+$B$10))^(DC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DD$48<$B$9,AT434,AT434*((1/(1+$B$10))^(DD$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DE$48<$B$9,AU434,AU434*((1/(1+$B$10))^(DE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DF$48<$B$9,AV434,AV434*((1/(1+$B$10))^(DF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DG$48<$B$9,AW434,AW434*((1/(1+$B$10))^(DG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DH$48<$B$9,AX434,AX434*((1/(1+$B$10))^(DH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DI$48<$B$9,AY434,AY434*((1/(1+$B$10))^(DI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DJ$48<$B$9,AZ434,AZ434*((1/(1+$B$10))^(DJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DK$48<$B$9,BA434,BA434*((1/(1+$B$10))^(DK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DL$48<$B$9,BB434,BB434*((1/(1+$B$10))^(DL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DM$48<$B$9,BC434,BC434*((1/(1+$B$10))^(DM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DN$48<$B$9,BD434,BD434*((1/(1+$B$10))^(DN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DO$48<$B$9,BE434,BE434*((1/(1+$B$10))^(DO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DP$48<$B$9,BF434,BF434*((1/(1+$B$10))^(DP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DQ$48<$B$9,BG434,BG434*((1/(1+$B$10))^(DQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DR$48<$B$9,BH434,BH434*((1/(1+$B$10))^(DR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DS$48<$B$9,BI434,BI434*((1/(1+$B$10))^(DS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DT$48<$B$9,BJ434,BJ434*((1/(1+$B$10))^(DT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DU$48<$B$9,BK434,BK434*((1/(1+$B$10))^(DU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DV$48<$B$9,BL434,BL434*((1/(1+$B$10))^(DV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DW$48<$B$9,BM434,BM434*((1/(1+$B$10))^(DW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DX$48<$B$9,BN434,BN434*((1/(1+$B$10))^(DX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DY$48<$B$9,BO434,BO434*((1/(1+$B$10))^(DY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DZ$48<$B$9,BP434,BP434*((1/(1+$B$10))^(DZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EA$48<$B$9,BQ434,BQ434*((1/(1+$B$10))^(EA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EB$48<$B$9,BR434,BR434*((1/(1+$B$10))^(EB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EC$48<$B$9,BS434,BS434*((1/(1+$B$10))^(EC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ED$48<$B$9,BT434,BT434*((1/(1+$B$10))^(ED$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EE$48<$B$9,BU434,BU434*((1/(1+$B$10))^(EE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EF$48<$B$9,BV434,BV434*((1/(1+$B$10))^(EF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EG$48<$B$9,BW434,BW434*((1/(1+$B$10))^(EG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EH$48<$B$9,BX434,BX434*((1/(1+$B$10))^(EH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EI$48<$B$9,BY434,BY434*((1/(1+$B$10))^(EI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EJ$48<$B$9,BZ434,BZ434*((1/(1+$B$10))^(EJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EK$48<$B$9,CA434,CA434*((1/(1+$B$10))^(EK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EL$48<$B$9,CB434,CB434*((1/(1+$B$10))^(EL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EM$48<$B$9,CC434,CC434*((1/(1+$B$10))^(EM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EN$48<$B$9,CD434,CD434*((1/(1+$B$10))^(EN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EO$48<$B$9,CE434,CE434*((1/(1+$B$10))^(EO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EP$48<$B$9,CF434,CF434*((1/(1+$B$10))^(EP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EQ$48<$B$9,CG434,CG434*((1/(1+$B$10))^(EQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ER$48<$B$9,CH434,CH434*((1/(1+$B$10))^(ER$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ES$48<$B$9,CI434,CI434*((1/(1+$B$10))^(ES$48-$B$9+1))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q436=\"\",\"\",IF(($Q436-($B$9-$E436))<=0,0,(Q436-($B$9-$E436)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T439=\"Equity\",\n        IF(AND(AA$48>=$E439, AA$48<=($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E439, AA$48<($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E439+$Q439),\n$K439*(1+$P439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T439=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E439+$Q439),\n$K439*((1+$P439)^$Q439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E439, AA$48<($E439+$S439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E439+$S439), AA$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T439=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E439, AA$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T439=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E439+$S439), AA$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P439)^$S439),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T439=\"Equity\",\n        IF(AND(AK$48>=$E439, AK$48<=($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E439, AK$48<($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E439+$Q439),\n$K439*(1+$P439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T439=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E439+$Q439),\n$K439*((1+$P439)^$Q439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E439, AK$48<($E439+$S439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E439+$S439), AK$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T439=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E439, AK$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T439=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E439+$S439), AK$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P439)^$S439),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T439=\"Equity\",\n        IF(AND(AU$48>=$E439, AU$48<=($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E439, AU$48<($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E439+$Q439),\n$K439*(1+$P439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T439=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E439+$Q439),\n$K439*((1+$P439)^$Q439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E439, AU$48<($E439+$S439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E439+$S439), AU$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T439=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E439, AU$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T439=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E439+$S439), AU$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P439)^$S439),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T439=\"Equity\",\n        IF(AND(BE$48>=$E439, BE$48<=($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E439, BE$48<($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E439+$Q439),\n$K439*(1+$P439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T439=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E439+$Q439),\n$K439*((1+$P439)^$Q439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E439, BE$48<($E439+$S439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E439+$S439), BE$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T439=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E439, BE$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T439=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E439+$S439), BE$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P439)^$S439),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T439=\"Equity\",\n        IF(AND(BO$48>=$E439, BO$48<=($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E439, BO$48<($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E439+$Q439),\n$K439*(1+$P439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T439=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E439+$Q439),\n$K439*((1+$P439)^$Q439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E439, BO$48<($E439+$S439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E439+$S439), BO$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T439=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E439, BO$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T439=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E439+$S439), BO$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P439)^$S439),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T439=\"Equity\",\n        IF(AND(BY$48>=$E439, BY$48<=($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E439, BY$48<($E439+$Q439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E439+$Q439),\n$K439*(1+$P439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T439=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E439+$Q439),\n$K439*((1+$P439)^$Q439)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T439=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E439, BY$48<($E439+$S439)),\n$K439*$P439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E439+$S439), BY$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T439=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E439, BY$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T439=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E439+$S439), BY$48<=($E439+$Q439)),\n-PMT($P439,($Q439-$S439+1),($K439*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE)/VLOOKUP($L439,$C$37:$BL$44,MATCH($E439,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P439)^$S439),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T449=\"Equity\",\n        IF(AND(AA$48>=$E449, AA$48<=($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E449, AA$48<($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E449+$Q449),\n$K449*(1+$P449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T449=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E449+$Q449),\n$K449*((1+$P449)^$Q449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E449, AA$48<($E449+$S449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E449+$S449), AA$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T449=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E449, AA$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T449=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E449+$S449), AA$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P449)^$S449),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T449=\"Equity\",\n        IF(AND(AK$48>=$E449, AK$48<=($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E449, AK$48<($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E449+$Q449),\n$K449*(1+$P449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T449=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E449+$Q449),\n$K449*((1+$P449)^$Q449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E449, AK$48<($E449+$S449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E449+$S449), AK$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T449=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E449, AK$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T449=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E449+$S449), AK$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P449)^$S449),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T449=\"Equity\",\n        IF(AND(AU$48>=$E449, AU$48<=($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E449, AU$48<($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E449+$Q449),\n$K449*(1+$P449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T449=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E449+$Q449),\n$K449*((1+$P449)^$Q449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E449, AU$48<($E449+$S449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E449+$S449), AU$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T449=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E449, AU$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T449=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E449+$S449), AU$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P449)^$S449),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T449=\"Equity\",\n        IF(AND(BE$48>=$E449, BE$48<=($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E449, BE$48<($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E449+$Q449),\n$K449*(1+$P449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T449=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E449+$Q449),\n$K449*((1+$P449)^$Q449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E449, BE$48<($E449+$S449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E449+$S449), BE$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T449=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E449, BE$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T449=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E449+$S449), BE$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P449)^$S449),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T449=\"Equity\",\n        IF(AND(BO$48>=$E449, BO$48<=($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E449, BO$48<($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E449+$Q449),\n$K449*(1+$P449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T449=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E449+$Q449),\n$K449*((1+$P449)^$Q449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E449, BO$48<($E449+$S449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E449+$S449), BO$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T449=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E449, BO$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T449=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E449+$S449), BO$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P449)^$S449),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T449=\"Equity\",\n        IF(AND(BY$48>=$E449, BY$48<=($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E449, BY$48<($E449+$Q449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E449+$Q449),\n$K449*(1+$P449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T449=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E449+$Q449),\n$K449*((1+$P449)^$Q449)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T449=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E449, BY$48<($E449+$S449)),\n$K449*$P449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E449+$S449), BY$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T449=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E449, BY$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T449=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E449+$S449), BY$48<=($E449+$Q449)),\n-PMT($P449,($Q449-$S449+1),($K449*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE)/VLOOKUP($L449,$C$37:$BL$44,MATCH($E449,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P449)^$S449),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T459=\"Equity\",\n        IF(AND(AA$48>=$E459, AA$48<=($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E459, AA$48<($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E459+$Q459),\n$K459*(1+$P459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T459=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E459+$Q459),\n$K459*((1+$P459)^$Q459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E459, AA$48<($E459+$S459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E459+$S459), AA$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T459=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E459, AA$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T459=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E459+$S459), AA$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P459)^$S459),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T459=\"Equity\",\n        IF(AND(AK$48>=$E459, AK$48<=($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E459, AK$48<($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E459+$Q459),\n$K459*(1+$P459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T459=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E459+$Q459),\n$K459*((1+$P459)^$Q459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E459, AK$48<($E459+$S459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E459+$S459), AK$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T459=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E459, AK$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T459=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E459+$S459), AK$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P459)^$S459),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T459=\"Equity\",\n        IF(AND(AU$48>=$E459, AU$48<=($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E459, AU$48<($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E459+$Q459),\n$K459*(1+$P459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T459=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E459+$Q459),\n$K459*((1+$P459)^$Q459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E459, AU$48<($E459+$S459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E459+$S459), AU$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T459=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E459, AU$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T459=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E459+$S459), AU$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P459)^$S459),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T459=\"Equity\",\n        IF(AND(BE$48>=$E459, BE$48<=($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E459, BE$48<($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E459+$Q459),\n$K459*(1+$P459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T459=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E459+$Q459),\n$K459*((1+$P459)^$Q459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E459, BE$48<($E459+$S459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E459+$S459), BE$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T459=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E459, BE$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T459=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E459+$S459), BE$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P459)^$S459),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T459=\"Equity\",\n        IF(AND(BO$48>=$E459, BO$48<=($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E459, BO$48<($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E459+$Q459),\n$K459*(1+$P459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T459=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E459+$Q459),\n$K459*((1+$P459)^$Q459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E459, BO$48<($E459+$S459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E459+$S459), BO$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T459=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E459, BO$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T459=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E459+$S459), BO$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P459)^$S459),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T459=\"Equity\",\n        IF(AND(BY$48>=$E459, BY$48<=($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E459, BY$48<($E459+$Q459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E459+$Q459),\n$K459*(1+$P459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T459=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E459+$Q459),\n$K459*((1+$P459)^$Q459)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T459=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E459, BY$48<($E459+$S459)),\n$K459*$P459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E459+$S459), BY$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T459=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E459, BY$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T459=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E459+$S459), BY$48<=($E459+$Q459)),\n-PMT($P459,($Q459-$S459+1),($K459*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE)/VLOOKUP($L459,$C$37:$BL$44,MATCH($E459,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P459)^$S459),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,null,null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q467=\"\",\"\",IF(($Q467-($B$9-$E467))<=0,0,(Q467-($B$9-$E467)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T469=\"Equity\",\n        IF(AND(AA$48>=$E469, AA$48<=($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E469, AA$48<($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E469+$Q469),\n$K469*(1+$P469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T469=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E469+$Q469),\n$K469*((1+$P469)^$Q469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E469, AA$48<($E469+$S469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E469+$S469), AA$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T469=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E469, AA$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T469=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E469+$S469), AA$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P469)^$S469),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T469=\"Equity\",\n        IF(AND(AK$48>=$E469, AK$48<=($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E469, AK$48<($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E469+$Q469),\n$K469*(1+$P469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T469=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E469+$Q469),\n$K469*((1+$P469)^$Q469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E469, AK$48<($E469+$S469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E469+$S469), AK$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T469=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E469, AK$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T469=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E469+$S469), AK$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P469)^$S469),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T469=\"Equity\",\n        IF(AND(AU$48>=$E469, AU$48<=($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E469, AU$48<($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E469+$Q469),\n$K469*(1+$P469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T469=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E469+$Q469),\n$K469*((1+$P469)^$Q469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E469, AU$48<($E469+$S469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E469+$S469), AU$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T469=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E469, AU$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T469=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E469+$S469), AU$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P469)^$S469),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T469=\"Equity\",\n        IF(AND(BE$48>=$E469, BE$48<=($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E469, BE$48<($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E469+$Q469),\n$K469*(1+$P469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T469=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E469+$Q469),\n$K469*((1+$P469)^$Q469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E469, BE$48<($E469+$S469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E469+$S469), BE$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T469=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E469, BE$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T469=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E469+$S469), BE$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P469)^$S469),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T469=\"Equity\",\n        IF(AND(BO$48>=$E469, BO$48<=($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E469, BO$48<($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E469+$Q469),\n$K469*(1+$P469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T469=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E469+$Q469),\n$K469*((1+$P469)^$Q469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E469, BO$48<($E469+$S469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E469+$S469), BO$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T469=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E469, BO$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T469=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E469+$S469), BO$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P469)^$S469),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T469=\"Equity\",\n        IF(AND(BY$48>=$E469, BY$48<=($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E469, BY$48<($E469+$Q469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E469+$Q469),\n$K469*(1+$P469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T469=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E469+$Q469),\n$K469*((1+$P469)^$Q469)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T469=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E469, BY$48<($E469+$S469)),\n$K469*$P469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E469+$S469), BY$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T469=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E469, BY$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T469=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E469+$S469), BY$48<=($E469+$Q469)),\n-PMT($P469,($Q469-$S469+1),($K469*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE)/VLOOKUP($L469,$C$37:$BL$44,MATCH($E469,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P469)^$S469),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T479=\"Equity\",\n        IF(AND(AA$48>=$E479, AA$48<=($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E479, AA$48<($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E479+$Q479),\n$K479*(1+$P479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T479=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E479+$Q479),\n$K479*((1+$P479)^$Q479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E479, AA$48<($E479+$S479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E479+$S479), AA$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T479=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E479, AA$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T479=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E479+$S479), AA$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P479)^$S479),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T479=\"Equity\",\n        IF(AND(AK$48>=$E479, AK$48<=($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E479, AK$48<($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E479+$Q479),\n$K479*(1+$P479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T479=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E479+$Q479),\n$K479*((1+$P479)^$Q479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E479, AK$48<($E479+$S479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E479+$S479), AK$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T479=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E479, AK$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T479=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E479+$S479), AK$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P479)^$S479),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T479=\"Equity\",\n        IF(AND(AU$48>=$E479, AU$48<=($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E479, AU$48<($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E479+$Q479),\n$K479*(1+$P479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T479=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E479+$Q479),\n$K479*((1+$P479)^$Q479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E479, AU$48<($E479+$S479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E479+$S479), AU$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T479=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E479, AU$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T479=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E479+$S479), AU$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P479)^$S479),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T479=\"Equity\",\n        IF(AND(BE$48>=$E479, BE$48<=($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E479, BE$48<($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E479+$Q479),\n$K479*(1+$P479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T479=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E479+$Q479),\n$K479*((1+$P479)^$Q479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E479, BE$48<($E479+$S479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E479+$S479), BE$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T479=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E479, BE$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T479=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E479+$S479), BE$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P479)^$S479),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T479=\"Equity\",\n        IF(AND(BO$48>=$E479, BO$48<=($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E479, BO$48<($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E479+$Q479),\n$K479*(1+$P479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T479=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E479+$Q479),\n$K479*((1+$P479)^$Q479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E479, BO$48<($E479+$S479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E479+$S479), BO$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T479=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E479, BO$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T479=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E479+$S479), BO$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P479)^$S479),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T479=\"Equity\",\n        IF(AND(BY$48>=$E479, BY$48<=($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E479, BY$48<($E479+$Q479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E479+$Q479),\n$K479*(1+$P479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T479=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E479+$Q479),\n$K479*((1+$P479)^$Q479)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T479=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E479, BY$48<($E479+$S479)),\n$K479*$P479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E479+$S479), BY$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T479=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E479, BY$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T479=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E479+$S479), BY$48<=($E479+$Q479)),\n-PMT($P479,($Q479-$S479+1),($K479*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE)/VLOOKUP($L479,$C$37:$BL$44,MATCH($E479,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P479)^$S479),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T489=\"Equity\",\n        IF(AND(AA$48>=$E489, AA$48<=($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E489, AA$48<($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E489+$Q489),\n$K489*(1+$P489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T489=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E489+$Q489),\n$K489*((1+$P489)^$Q489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E489, AA$48<($E489+$S489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E489+$S489), AA$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T489=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E489, AA$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T489=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E489+$S489), AA$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P489)^$S489),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T489=\"Equity\",\n        IF(AND(AK$48>=$E489, AK$48<=($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E489, AK$48<($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E489+$Q489),\n$K489*(1+$P489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T489=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E489+$Q489),\n$K489*((1+$P489)^$Q489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E489, AK$48<($E489+$S489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E489+$S489), AK$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T489=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E489, AK$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T489=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E489+$S489), AK$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P489)^$S489),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T489=\"Equity\",\n        IF(AND(AU$48>=$E489, AU$48<=($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E489, AU$48<($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E489+$Q489),\n$K489*(1+$P489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T489=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E489+$Q489),\n$K489*((1+$P489)^$Q489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E489, AU$48<($E489+$S489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E489+$S489), AU$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T489=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E489, AU$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T489=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E489+$S489), AU$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P489)^$S489),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T489=\"Equity\",\n        IF(AND(BE$48>=$E489, BE$48<=($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E489, BE$48<($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E489+$Q489),\n$K489*(1+$P489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T489=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E489+$Q489),\n$K489*((1+$P489)^$Q489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E489, BE$48<($E489+$S489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E489+$S489), BE$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T489=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E489, BE$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T489=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E489+$S489), BE$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P489)^$S489),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T489=\"Equity\",\n        IF(AND(BO$48>=$E489, BO$48<=($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E489, BO$48<($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E489+$Q489),\n$K489*(1+$P489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T489=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E489+$Q489),\n$K489*((1+$P489)^$Q489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E489, BO$48<($E489+$S489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E489+$S489), BO$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T489=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E489, BO$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T489=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E489+$S489), BO$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P489)^$S489),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T489=\"Equity\",\n        IF(AND(BY$48>=$E489, BY$48<=($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E489, BY$48<($E489+$Q489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E489+$Q489),\n$K489*(1+$P489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T489=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E489+$Q489),\n$K489*((1+$P489)^$Q489)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T489=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E489, BY$48<($E489+$S489)),\n$K489*$P489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E489+$S489), BY$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T489=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E489, BY$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T489=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E489+$S489), BY$48<=($E489+$Q489)),\n-PMT($P489,($Q489-$S489+1),($K489*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE)/VLOOKUP($L489,$C$37:$BL$44,MATCH($E489,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P489)^$S489),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K497*HLOOKUP(E497,$C$37:$BL$39,3,FALSE)/VLOOKUP(L497,$C$37:$BJ$44,MATCH(E497,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(K497*HLOOKUP(E497,$C$37:$BL$39,2,FALSE)/VLOOKUP(L497,$C$37:$BJ$44,MATCH(E497,$C$37:$BL$37,0),FALSE),\"\")","v":""},{"$f":"IFERROR(IF($B$5=\"Foreign Currency\",HLOOKUP(E497,$D$37:$BL$39,2,FALSE)/VLOOKUP(L497,$C$38:$BJ$44,MATCH(E497,$C$37:$BL$37,0),FALSE),HLOOKUP(E497,$D$37:$BL$39,3,FALSE)/VLOOKUP(L497,$C$38:$BJ$44,MATCH(E497,$C$37:$BL$37,0),FALSE)),\"\")","v":""},null,null,"",null,null,{"$f":"IFERROR(SUM(AA497:CI497)/(Q497), 0)","v":0},{"$f":"IFERROR(SUM(CK497:ES497)/(Q497),0)","v":0},{"$f":"SUM(CK497:ES497)","v":0},{"$f":"IFERROR(IF(T497=\"Equity\", \"Equity\", 1-Y497), 0)","v":0},{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T497)),(1-((P497/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S497)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q497+S497)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q497+S497))-($B$12*S497))))),IF(ISNUMBER(SEARCH(\"Lump\",T497)),(1-((1+P497*(Q497+S497))/((1+$B$11)^(Q497+S497)))),IF((T497=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},{"$f":"SUM(AA497:CI497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(IF(CK$48<$B$9,AA498,AA498*((1/(1+$B$10))^(CK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CL$48<$B$9,AB498,AB498*((1/(1+$B$10))^(CL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CM$48<$B$9,AC498,AC498*((1/(1+$B$10))^(CM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CN$48<$B$9,AD498,AD498*((1/(1+$B$10))^(CN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CO$48<$B$9,AE498,AE498*((1/(1+$B$10))^(CO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CP$48<$B$9,AF498,AF498*((1/(1+$B$10))^(CP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CQ$48<$B$9,AG498,AG498*((1/(1+$B$10))^(CQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CR$48<$B$9,AH498,AH498*((1/(1+$B$10))^(CR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CS$48<$B$9,AI498,AI498*((1/(1+$B$10))^(CS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CT$48<$B$9,AJ498,AJ498*((1/(1+$B$10))^(CT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CU$48<$B$9,AK498,AK498*((1/(1+$B$10))^(CU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CV$48<$B$9,AL498,AL498*((1/(1+$B$10))^(CV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CW$48<$B$9,AM498,AM498*((1/(1+$B$10))^(CW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CX$48<$B$9,AN498,AN498*((1/(1+$B$10))^(CX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CY$48<$B$9,AO498,AO498*((1/(1+$B$10))^(CY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(CZ$48<$B$9,AP498,AP498*((1/(1+$B$10))^(CZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DA$48<$B$9,AQ498,AQ498*((1/(1+$B$10))^(DA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DB$48<$B$9,AR498,AR498*((1/(1+$B$10))^(DB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DC$48<$B$9,AS498,AS498*((1/(1+$B$10))^(DC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DD$48<$B$9,AT498,AT498*((1/(1+$B$10))^(DD$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DE$48<$B$9,AU498,AU498*((1/(1+$B$10))^(DE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DF$48<$B$9,AV498,AV498*((1/(1+$B$10))^(DF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DG$48<$B$9,AW498,AW498*((1/(1+$B$10))^(DG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DH$48<$B$9,AX498,AX498*((1/(1+$B$10))^(DH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DI$48<$B$9,AY498,AY498*((1/(1+$B$10))^(DI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DJ$48<$B$9,AZ498,AZ498*((1/(1+$B$10))^(DJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DK$48<$B$9,BA498,BA498*((1/(1+$B$10))^(DK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DL$48<$B$9,BB498,BB498*((1/(1+$B$10))^(DL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DM$48<$B$9,BC498,BC498*((1/(1+$B$10))^(DM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DN$48<$B$9,BD498,BD498*((1/(1+$B$10))^(DN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DO$48<$B$9,BE498,BE498*((1/(1+$B$10))^(DO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DP$48<$B$9,BF498,BF498*((1/(1+$B$10))^(DP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DQ$48<$B$9,BG498,BG498*((1/(1+$B$10))^(DQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DR$48<$B$9,BH498,BH498*((1/(1+$B$10))^(DR$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DS$48<$B$9,BI498,BI498*((1/(1+$B$10))^(DS$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DT$48<$B$9,BJ498,BJ498*((1/(1+$B$10))^(DT$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DU$48<$B$9,BK498,BK498*((1/(1+$B$10))^(DU$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DV$48<$B$9,BL498,BL498*((1/(1+$B$10))^(DV$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DW$48<$B$9,BM498,BM498*((1/(1+$B$10))^(DW$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DX$48<$B$9,BN498,BN498*((1/(1+$B$10))^(DX$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DY$48<$B$9,BO498,BO498*((1/(1+$B$10))^(DY$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(DZ$48<$B$9,BP498,BP498*((1/(1+$B$10))^(DZ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EA$48<$B$9,BQ498,BQ498*((1/(1+$B$10))^(EA$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EB$48<$B$9,BR498,BR498*((1/(1+$B$10))^(EB$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EC$48<$B$9,BS498,BS498*((1/(1+$B$10))^(EC$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ED$48<$B$9,BT498,BT498*((1/(1+$B$10))^(ED$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EE$48<$B$9,BU498,BU498*((1/(1+$B$10))^(EE$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EF$48<$B$9,BV498,BV498*((1/(1+$B$10))^(EF$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EG$48<$B$9,BW498,BW498*((1/(1+$B$10))^(EG$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EH$48<$B$9,BX498,BX498*((1/(1+$B$10))^(EH$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EI$48<$B$9,BY498,BY498*((1/(1+$B$10))^(EI$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EJ$48<$B$9,BZ498,BZ498*((1/(1+$B$10))^(EJ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EK$48<$B$9,CA498,CA498*((1/(1+$B$10))^(EK$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EL$48<$B$9,CB498,CB498*((1/(1+$B$10))^(EL$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EM$48<$B$9,CC498,CC498*((1/(1+$B$10))^(EM$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EN$48<$B$9,CD498,CD498*((1/(1+$B$10))^(EN$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EO$48<$B$9,CE498,CE498*((1/(1+$B$10))^(EO$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EP$48<$B$9,CF498,CF498*((1/(1+$B$10))^(EP$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(EQ$48<$B$9,CG498,CG498*((1/(1+$B$10))^(EQ$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ER$48<$B$9,CH498,CH498*((1/(1+$B$10))^(ER$48-$B$9+1))),0)","v":0},{"$f":"IFERROR(IF(ES$48<$B$9,CI498,CI498*((1/(1+$B$10))^(ES$48-$B$9+1))),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,{"$f":"IFERROR(IF($Q499=\"\",\"\",IF(($Q499-($B$9-$E499))<=0,0,(Q499-($B$9-$E499)))),\"NA\")","v":""},null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T499=\"Equity\",\n        IF(AND(AA$48>=$E499, AA$48<=($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E499, AA$48<($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E499+$Q499),\n$K499*(1+$P499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T499=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E499+$Q499),\n$K499*((1+$P499)^$Q499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E499, AA$48<($E499+$S499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E499+$S499), AA$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T499=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E499, AA$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T499=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E499+$S499), AA$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P499)^$S499),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T499=\"Equity\",\n        IF(AND(AK$48>=$E499, AK$48<=($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E499, AK$48<($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E499+$Q499),\n$K499*(1+$P499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T499=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E499+$Q499),\n$K499*((1+$P499)^$Q499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E499, AK$48<($E499+$S499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E499+$S499), AK$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T499=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E499, AK$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T499=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E499+$S499), AK$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P499)^$S499),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T499=\"Equity\",\n        IF(AND(AU$48>=$E499, AU$48<=($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E499, AU$48<($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E499+$Q499),\n$K499*(1+$P499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T499=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E499+$Q499),\n$K499*((1+$P499)^$Q499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E499, AU$48<($E499+$S499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E499+$S499), AU$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T499=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E499, AU$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T499=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E499+$S499), AU$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P499)^$S499),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T499=\"Equity\",\n        IF(AND(BE$48>=$E499, BE$48<=($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E499, BE$48<($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E499+$Q499),\n$K499*(1+$P499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T499=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E499+$Q499),\n$K499*((1+$P499)^$Q499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E499, BE$48<($E499+$S499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E499+$S499), BE$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T499=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E499, BE$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T499=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E499+$S499), BE$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P499)^$S499),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T499=\"Equity\",\n        IF(AND(BO$48>=$E499, BO$48<=($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E499, BO$48<($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E499+$Q499),\n$K499*(1+$P499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T499=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E499+$Q499),\n$K499*((1+$P499)^$Q499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E499, BO$48<($E499+$S499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E499+$S499), BO$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T499=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E499, BO$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T499=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E499+$S499), BO$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P499)^$S499),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T499=\"Equity\",\n        IF(AND(BY$48>=$E499, BY$48<=($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E499, BY$48<($E499+$Q499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E499+$Q499),\n$K499*(1+$P499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T499=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E499+$Q499),\n$K499*((1+$P499)^$Q499)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T499=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E499, BY$48<($E499+$S499)),\n$K499*$P499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E499+$S499), BY$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T499=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E499, BY$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T499=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E499+$S499), BY$48<=($E499+$Q499)),\n-PMT($P499,($Q499-$S499+1),($K499*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE)/VLOOKUP($L499,$C$37:$BL$44,MATCH($E499,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P499)^$S499),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,{"$f":"IFERROR(\n    IF($T509=\"Equity\",\n        IF(AND(AA$48>=$E509, AA$48<=($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"Lump Sum Principal\",\n        IF(AND(AA$48>=$E509, AA$48<($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AA$48=($E509+$Q509),\n$K509*(1+$P509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T509=\"Lump Sum Principal and Interest\",\n        IF(AA$48=($E509+$Q509),\n$K509*((1+$P509)^$Q509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"EPP with Grace Years for Principal\",\n        IF(AND(AA$48>=$E509, AA$48<($E509+$S509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AA$48>=($E509+$S509), AA$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T509=\"Equal Principal Payments (EPP)\",\n        IF(AND(AA$48>=$E509, AA$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T509=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AA$48>=($E509+$S509), AA$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AA$48,$C$37:$BL$37,0),FALSE),1))*((1+$P509)^$S509),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T509=\"Equity\",\n        IF(AND(AK$48>=$E509, AK$48<=($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"Lump Sum Principal\",\n        IF(AND(AK$48>=$E509, AK$48<($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AK$48=($E509+$Q509),\n$K509*(1+$P509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T509=\"Lump Sum Principal and Interest\",\n        IF(AK$48=($E509+$Q509),\n$K509*((1+$P509)^$Q509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"EPP with Grace Years for Principal\",\n        IF(AND(AK$48>=$E509, AK$48<($E509+$S509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AK$48>=($E509+$S509), AK$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T509=\"Equal Principal Payments (EPP)\",\n        IF(AND(AK$48>=$E509, AK$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T509=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AK$48>=($E509+$S509), AK$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AK$48,$C$37:$BL$37,0),FALSE),1))*((1+$P509)^$S509),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T509=\"Equity\",\n        IF(AND(AU$48>=$E509, AU$48<=($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"Lump Sum Principal\",\n        IF(AND(AU$48>=$E509, AU$48<($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AU$48=($E509+$Q509),\n$K509*(1+$P509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T509=\"Lump Sum Principal and Interest\",\n        IF(AU$48=($E509+$Q509),\n$K509*((1+$P509)^$Q509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"EPP with Grace Years for Principal\",\n        IF(AND(AU$48>=$E509, AU$48<($E509+$S509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(AU$48>=($E509+$S509), AU$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T509=\"Equal Principal Payments (EPP)\",\n        IF(AND(AU$48>=$E509, AU$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T509=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(AU$48>=($E509+$S509), AU$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(AU$48,$C$37:$BL$37,0),FALSE),1))*((1+$P509)^$S509),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T509=\"Equity\",\n        IF(AND(BE$48>=$E509, BE$48<=($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"Lump Sum Principal\",\n        IF(AND(BE$48>=$E509, BE$48<($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BE$48=($E509+$Q509),\n$K509*(1+$P509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T509=\"Lump Sum Principal and Interest\",\n        IF(BE$48=($E509+$Q509),\n$K509*((1+$P509)^$Q509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"EPP with Grace Years for Principal\",\n        IF(AND(BE$48>=$E509, BE$48<($E509+$S509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BE$48>=($E509+$S509), BE$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T509=\"Equal Principal Payments (EPP)\",\n        IF(AND(BE$48>=$E509, BE$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T509=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BE$48>=($E509+$S509), BE$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BE$48,$C$37:$BL$37,0),FALSE),1))*((1+$P509)^$S509),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T509=\"Equity\",\n        IF(AND(BO$48>=$E509, BO$48<=($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"Lump Sum Principal\",\n        IF(AND(BO$48>=$E509, BO$48<($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BO$48=($E509+$Q509),\n$K509*(1+$P509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T509=\"Lump Sum Principal and Interest\",\n        IF(BO$48=($E509+$Q509),\n$K509*((1+$P509)^$Q509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"EPP with Grace Years for Principal\",\n        IF(AND(BO$48>=$E509, BO$48<($E509+$S509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BO$48>=($E509+$S509), BO$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T509=\"Equal Principal Payments (EPP)\",\n        IF(AND(BO$48>=$E509, BO$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T509=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BO$48>=($E509+$S509), BO$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BO$48,$C$37:$BL$37,0),FALSE),1))*((1+$P509)^$S509),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(\n    IF($T509=\"Equity\",\n        IF(AND(BY$48>=$E509, BY$48<=($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"Lump Sum Principal\",\n        IF(AND(BY$48>=$E509, BY$48<($E509+$Q509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(BY$48=($E509+$Q509),\n$K509*(1+$P509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0)),\n    IF($T509=\"Lump Sum Principal and Interest\",\n        IF(BY$48=($E509+$Q509),\n$K509*((1+$P509)^$Q509)*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n0),\n    IF($T509=\"EPP with Grace Years for Principal\",\n        IF(AND(BY$48>=$E509, BY$48<($E509+$S509)),\n$K509*$P509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1),\n        IF(AND(BY$48>=($E509+$S509), BY$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0),\n0)),\n    IF($T509=\"Equal Principal Payments (EPP)\",\n        IF(AND(BY$48>=$E509, BY$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1)),0), 0),\n    IF($T509=\"EPP with Grace Years for Principal and on Interest\",\n        IF(AND(BY$48>=($E509+$S509), BY$48<=($E509+$Q509)),\n-PMT($P509,($Q509-$S509+1),($K509*(VLOOKUP($C$39,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE)/VLOOKUP($L509,$C$37:$BL$44,MATCH($E509,$C$37:$BL$37,0),FALSE))*\nIF($B$5=\"Foreign Currency\",VLOOKUP($C$38,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE)/VLOOKUP($C$39,$C$37:$BL$44,MATCH(BY$48,$C$37:$BL$37,0),FALSE),1))*((1+$P509)^$S509),0), 0),\n\n    0)))))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,{"$f":"IFERROR(IF(ISNUMBER(SEARCH(\"EPP\",T514)),(1-((P514/$B$12)/(((1+$B$11)^(1/$B$12))-1)))  *  (1-  (((1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*S514)))-(1/((1+((((1+$B$11)^(1/$B$12))-1)))^($B$12*(Q514+S514)))))/(((((1+$B$11)^(1/$B$12))-1))*(($B$12*(Q514+S514))-($B$12*S514))))),IF(ISNUMBER(SEARCH(\"Lump\",T514)),(1-((1+P514*(Q514+S514))/((1+$B$11)^(Q514+S514)))),IF((T514=\"Equity\"),\"Equity\",\"\"))),\"ERROR\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Funding Baseline","index":5,"n_rows":302,"n_cols":18,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
["MINFin"]
["Funding Baseline"]
[]
[null,"Historic CAGR",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,"Average"]
["Funding Envelope"]
["Public Expenditure on energy (Power)",{"$f":"IFERROR(((Q6/C6)^(1/(Q$4-C$4)))-1,0)","v":0},{"$f":"SUMIFS($I$11:$I$302, $C$11:$C$302, \"Budget\", $D$11:$D$302, C4)","v":0},{"$f":"SUMIFS($I$11:$I$302, $C$11:$C$302, \"Budget\", $D$11:$D$302, D4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AVERAGE(C6:Q6),0)","v":0}]
["SOE Cashflow From Operations",{"$f":"IFERROR(((Q7/C7)^(1/(Q$4-C$4)))-1,0)","v":0},{"$f":"SUMIFS($I$11:$I$302, $C$11:$C$302, \"SOE Gen.\", $D$11:$D$302, C4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AVERAGE(C7:Q7),0)","v":0}]
["International Grants",{"$f":"IFERROR(((Q8/C8)^(1/(Q$4-C$4)))-1,0)","v":0},{"$f":"SUMIFS($I$11:$I$302, $C$11:$C$302, \"Grant\", $D$11:$D$302, C4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AVERAGE(C8:Q8),0)","v":0}]
[]
["Source","Name","Type","Year","Volume (Million)","Currency","Exchange Rate","Govt Share",{"$f":"\"Volume (\"&'High Level Dashboard'!$B$5&\" \"&'High Level Dashboard'!$B$6&\")\"","v":"Volume (Foreign Currency 0)"}]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D11,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F11,'Financing Baseline'!$C$37:$BJ$44,MATCH(D11,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(C11<>\"Grant\",(E11*G11)*H11,(E11*G11)),\"NA\")","v":"NA"}]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D12,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F12,'Financing Baseline'!$C$37:$BJ$44,MATCH(D12,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D13,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F13,'Financing Baseline'!$C$37:$BJ$44,MATCH(D13,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D14,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F14,'Financing Baseline'!$C$37:$BJ$44,MATCH(D14,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D15,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F15,'Financing Baseline'!$C$37:$BJ$44,MATCH(D15,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D16,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F16,'Financing Baseline'!$C$37:$BJ$44,MATCH(D16,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D17,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F17,'Financing Baseline'!$C$37:$BJ$44,MATCH(D17,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D18,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F18,'Financing Baseline'!$C$37:$BJ$44,MATCH(D18,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D19,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F19,'Financing Baseline'!$C$37:$BJ$44,MATCH(D19,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D20,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F20,'Financing Baseline'!$C$37:$BJ$44,MATCH(D20,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D21,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F21,'Financing Baseline'!$C$37:$BJ$44,MATCH(D21,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D22,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F22,'Financing Baseline'!$C$37:$BJ$44,MATCH(D22,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D23,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F23,'Financing Baseline'!$C$37:$BJ$44,MATCH(D23,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D24,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F24,'Financing Baseline'!$C$37:$BJ$44,MATCH(D24,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D25,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F25,'Financing Baseline'!$C$37:$BJ$44,MATCH(D25,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D26,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F26,'Financing Baseline'!$C$37:$BJ$44,MATCH(D26,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D27,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F27,'Financing Baseline'!$C$37:$BJ$44,MATCH(D27,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D28,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F28,'Financing Baseline'!$C$37:$BJ$44,MATCH(D28,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D29,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F29,'Financing Baseline'!$C$37:$BJ$44,MATCH(D29,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D30,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F30,'Financing Baseline'!$C$37:$BJ$44,MATCH(D30,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D31,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F31,'Financing Baseline'!$C$37:$BJ$44,MATCH(D31,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D32,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F32,'Financing Baseline'!$C$37:$BJ$44,MATCH(D32,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D33,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F33,'Financing Baseline'!$C$37:$BJ$44,MATCH(D33,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D34,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F34,'Financing Baseline'!$C$37:$BJ$44,MATCH(D34,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D35,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F35,'Financing Baseline'!$C$37:$BJ$44,MATCH(D35,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D36,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F36,'Financing Baseline'!$C$37:$BJ$44,MATCH(D36,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D37,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F37,'Financing Baseline'!$C$37:$BJ$44,MATCH(D37,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D38,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F38,'Financing Baseline'!$C$37:$BJ$44,MATCH(D38,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D39,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F39,'Financing Baseline'!$C$37:$BJ$44,MATCH(D39,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D40,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F40,'Financing Baseline'!$C$37:$BJ$44,MATCH(D40,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D41,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F41,'Financing Baseline'!$C$37:$BJ$44,MATCH(D41,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D42,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F42,'Financing Baseline'!$C$37:$BJ$44,MATCH(D42,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D43,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F43,'Financing Baseline'!$C$37:$BJ$44,MATCH(D43,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D44,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F44,'Financing Baseline'!$C$37:$BJ$44,MATCH(D44,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D45,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F45,'Financing Baseline'!$C$37:$BJ$44,MATCH(D45,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D46,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F46,'Financing Baseline'!$C$37:$BJ$44,MATCH(D46,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D47,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F47,'Financing Baseline'!$C$37:$BJ$44,MATCH(D47,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D48,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F48,'Financing Baseline'!$C$37:$BJ$44,MATCH(D48,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D49,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F49,'Financing Baseline'!$C$37:$BJ$44,MATCH(D49,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D50,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F50,'Financing Baseline'!$C$37:$BJ$44,MATCH(D50,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D51,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F51,'Financing Baseline'!$C$37:$BJ$44,MATCH(D51,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D52,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F52,'Financing Baseline'!$C$37:$BJ$44,MATCH(D52,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D53,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F53,'Financing Baseline'!$C$37:$BJ$44,MATCH(D53,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D54,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F54,'Financing Baseline'!$C$37:$BJ$44,MATCH(D54,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D55,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F55,'Financing Baseline'!$C$37:$BJ$44,MATCH(D55,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D56,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F56,'Financing Baseline'!$C$37:$BJ$44,MATCH(D56,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D57,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F57,'Financing Baseline'!$C$37:$BJ$44,MATCH(D57,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D58,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F58,'Financing Baseline'!$C$37:$BJ$44,MATCH(D58,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D59,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F59,'Financing Baseline'!$C$37:$BJ$44,MATCH(D59,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D60,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F60,'Financing Baseline'!$C$37:$BJ$44,MATCH(D60,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D61,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F61,'Financing Baseline'!$C$37:$BJ$44,MATCH(D61,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D62,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F62,'Financing Baseline'!$C$37:$BJ$44,MATCH(D62,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D63,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F63,'Financing Baseline'!$C$37:$BJ$44,MATCH(D63,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D64,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F64,'Financing Baseline'!$C$37:$BJ$44,MATCH(D64,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D65,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F65,'Financing Baseline'!$C$37:$BJ$44,MATCH(D65,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D66,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F66,'Financing Baseline'!$C$37:$BJ$44,MATCH(D66,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D67,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F67,'Financing Baseline'!$C$37:$BJ$44,MATCH(D67,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D68,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F68,'Financing Baseline'!$C$37:$BJ$44,MATCH(D68,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D69,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F69,'Financing Baseline'!$C$37:$BJ$44,MATCH(D69,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D70,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F70,'Financing Baseline'!$C$37:$BJ$44,MATCH(D70,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D71,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F71,'Financing Baseline'!$C$37:$BJ$44,MATCH(D71,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D72,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F72,'Financing Baseline'!$C$37:$BJ$44,MATCH(D72,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D73,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F73,'Financing Baseline'!$C$37:$BJ$44,MATCH(D73,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D74,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F74,'Financing Baseline'!$C$37:$BJ$44,MATCH(D74,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D75,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F75,'Financing Baseline'!$C$37:$BJ$44,MATCH(D75,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(C75<>\"Grant\",(E75*G75)*H75,(E75*G75)),\"NA\")","v":"NA"}]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D76,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F76,'Financing Baseline'!$C$37:$BJ$44,MATCH(D76,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D77,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F77,'Financing Baseline'!$C$37:$BJ$44,MATCH(D77,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D78,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F78,'Financing Baseline'!$C$37:$BJ$44,MATCH(D78,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D79,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F79,'Financing Baseline'!$C$37:$BJ$44,MATCH(D79,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D80,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F80,'Financing Baseline'!$C$37:$BJ$44,MATCH(D80,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D81,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F81,'Financing Baseline'!$C$37:$BJ$44,MATCH(D81,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D82,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F82,'Financing Baseline'!$C$37:$BJ$44,MATCH(D82,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(C82<>\"Grant\",(E82*G82)*H82,(E82*G82)),\"NA\")","v":"NA"}]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D83,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F83,'Financing Baseline'!$C$37:$BJ$44,MATCH(D83,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D84,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F84,'Financing Baseline'!$C$37:$BJ$44,MATCH(D84,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D85,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F85,'Financing Baseline'!$C$37:$BJ$44,MATCH(D85,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D86,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F86,'Financing Baseline'!$C$37:$BJ$44,MATCH(D86,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D87,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F87,'Financing Baseline'!$C$37:$BJ$44,MATCH(D87,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D88,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F88,'Financing Baseline'!$C$37:$BJ$44,MATCH(D88,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D89,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F89,'Financing Baseline'!$C$37:$BJ$44,MATCH(D89,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D90,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F90,'Financing Baseline'!$C$37:$BJ$44,MATCH(D90,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D91,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F91,'Financing Baseline'!$C$37:$BJ$44,MATCH(D91,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D92,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F92,'Financing Baseline'!$C$37:$BJ$44,MATCH(D92,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D93,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F93,'Financing Baseline'!$C$37:$BJ$44,MATCH(D93,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D94,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F94,'Financing Baseline'!$C$37:$BJ$44,MATCH(D94,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D95,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F95,'Financing Baseline'!$C$37:$BJ$44,MATCH(D95,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D96,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F96,'Financing Baseline'!$C$37:$BJ$44,MATCH(D96,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D97,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F97,'Financing Baseline'!$C$37:$BJ$44,MATCH(D97,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D98,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F98,'Financing Baseline'!$C$37:$BJ$44,MATCH(D98,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D99,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F99,'Financing Baseline'!$C$37:$BJ$44,MATCH(D99,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D100,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F100,'Financing Baseline'!$C$37:$BJ$44,MATCH(D100,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D101,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F101,'Financing Baseline'!$C$37:$BJ$44,MATCH(D101,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D102,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F102,'Financing Baseline'!$C$37:$BJ$44,MATCH(D102,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D103,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F103,'Financing Baseline'!$C$37:$BJ$44,MATCH(D103,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D104,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F104,'Financing Baseline'!$C$37:$BJ$44,MATCH(D104,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D105,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F105,'Financing Baseline'!$C$37:$BJ$44,MATCH(D105,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D106,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F106,'Financing Baseline'!$C$37:$BJ$44,MATCH(D106,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D107,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F107,'Financing Baseline'!$C$37:$BJ$44,MATCH(D107,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D108,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F108,'Financing Baseline'!$C$37:$BJ$44,MATCH(D108,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D109,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F109,'Financing Baseline'!$C$37:$BJ$44,MATCH(D109,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D110,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F110,'Financing Baseline'!$C$37:$BJ$44,MATCH(D110,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D111,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F111,'Financing Baseline'!$C$37:$BJ$44,MATCH(D111,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D112,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F112,'Financing Baseline'!$C$37:$BJ$44,MATCH(D112,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D113,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F113,'Financing Baseline'!$C$37:$BJ$44,MATCH(D113,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D114,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F114,'Financing Baseline'!$C$37:$BJ$44,MATCH(D114,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D115,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F115,'Financing Baseline'!$C$37:$BJ$44,MATCH(D115,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D116,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F116,'Financing Baseline'!$C$37:$BJ$44,MATCH(D116,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D117,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F117,'Financing Baseline'!$C$37:$BJ$44,MATCH(D117,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D118,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F118,'Financing Baseline'!$C$37:$BJ$44,MATCH(D118,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D119,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F119,'Financing Baseline'!$C$37:$BJ$44,MATCH(D119,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(C119<>\"Grant\",(E119*G119)*H119,(E119*G119)),\"NA\")","v":"NA"}]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D120,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F120,'Financing Baseline'!$C$37:$BJ$44,MATCH(D120,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D121,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F121,'Financing Baseline'!$C$37:$BJ$44,MATCH(D121,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D122,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F122,'Financing Baseline'!$C$37:$BJ$44,MATCH(D122,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D123,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F123,'Financing Baseline'!$C$37:$BJ$44,MATCH(D123,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D124,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F124,'Financing Baseline'!$C$37:$BJ$44,MATCH(D124,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D125,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F125,'Financing Baseline'!$C$37:$BJ$44,MATCH(D125,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D126,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F126,'Financing Baseline'!$C$37:$BJ$44,MATCH(D126,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D127,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F127,'Financing Baseline'!$C$37:$BJ$44,MATCH(D127,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D128,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F128,'Financing Baseline'!$C$37:$BJ$44,MATCH(D128,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D129,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F129,'Financing Baseline'!$C$37:$BJ$44,MATCH(D129,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D130,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F130,'Financing Baseline'!$C$37:$BJ$44,MATCH(D130,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D131,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F131,'Financing Baseline'!$C$37:$BJ$44,MATCH(D131,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D132,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F132,'Financing Baseline'!$C$37:$BJ$44,MATCH(D132,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D133,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F133,'Financing Baseline'!$C$37:$BJ$44,MATCH(D133,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D134,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F134,'Financing Baseline'!$C$37:$BJ$44,MATCH(D134,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D135,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F135,'Financing Baseline'!$C$37:$BJ$44,MATCH(D135,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D136,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F136,'Financing Baseline'!$C$37:$BJ$44,MATCH(D136,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D137,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F137,'Financing Baseline'!$C$37:$BJ$44,MATCH(D137,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D138,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F138,'Financing Baseline'!$C$37:$BJ$44,MATCH(D138,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D139,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F139,'Financing Baseline'!$C$37:$BJ$44,MATCH(D139,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D140,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F140,'Financing Baseline'!$C$37:$BJ$44,MATCH(D140,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D141,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F141,'Financing Baseline'!$C$37:$BJ$44,MATCH(D141,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D142,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F142,'Financing Baseline'!$C$37:$BJ$44,MATCH(D142,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D143,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F143,'Financing Baseline'!$C$37:$BJ$44,MATCH(D143,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D144,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F144,'Financing Baseline'!$C$37:$BJ$44,MATCH(D144,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D145,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F145,'Financing Baseline'!$C$37:$BJ$44,MATCH(D145,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D146,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F146,'Financing Baseline'!$C$37:$BJ$44,MATCH(D146,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D147,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F147,'Financing Baseline'!$C$37:$BJ$44,MATCH(D147,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D148,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F148,'Financing Baseline'!$C$37:$BJ$44,MATCH(D148,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D149,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F149,'Financing Baseline'!$C$37:$BJ$44,MATCH(D149,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D150,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F150,'Financing Baseline'!$C$37:$BJ$44,MATCH(D150,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D151,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F151,'Financing Baseline'!$C$37:$BJ$44,MATCH(D151,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D152,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F152,'Financing Baseline'!$C$37:$BJ$44,MATCH(D152,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D153,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F153,'Financing Baseline'!$C$37:$BJ$44,MATCH(D153,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D154,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F154,'Financing Baseline'!$C$37:$BJ$44,MATCH(D154,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D155,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F155,'Financing Baseline'!$C$37:$BJ$44,MATCH(D155,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D156,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F156,'Financing Baseline'!$C$37:$BJ$44,MATCH(D156,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D157,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F157,'Financing Baseline'!$C$37:$BJ$44,MATCH(D157,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D158,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F158,'Financing Baseline'!$C$37:$BJ$44,MATCH(D158,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D159,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F159,'Financing Baseline'!$C$37:$BJ$44,MATCH(D159,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D160,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F160,'Financing Baseline'!$C$37:$BJ$44,MATCH(D160,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D161,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F161,'Financing Baseline'!$C$37:$BJ$44,MATCH(D161,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D162,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F162,'Financing Baseline'!$C$37:$BJ$44,MATCH(D162,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D163,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F163,'Financing Baseline'!$C$37:$BJ$44,MATCH(D163,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D164,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F164,'Financing Baseline'!$C$37:$BJ$44,MATCH(D164,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D165,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F165,'Financing Baseline'!$C$37:$BJ$44,MATCH(D165,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D166,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F166,'Financing Baseline'!$C$37:$BJ$44,MATCH(D166,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D167,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F167,'Financing Baseline'!$C$37:$BJ$44,MATCH(D167,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D168,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F168,'Financing Baseline'!$C$37:$BJ$44,MATCH(D168,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D169,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F169,'Financing Baseline'!$C$37:$BJ$44,MATCH(D169,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D170,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F170,'Financing Baseline'!$C$37:$BJ$44,MATCH(D170,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D171,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F171,'Financing Baseline'!$C$37:$BJ$44,MATCH(D171,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D172,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F172,'Financing Baseline'!$C$37:$BJ$44,MATCH(D172,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D173,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F173,'Financing Baseline'!$C$37:$BJ$44,MATCH(D173,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D174,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F174,'Financing Baseline'!$C$37:$BJ$44,MATCH(D174,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D175,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F175,'Financing Baseline'!$C$37:$BJ$44,MATCH(D175,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D176,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F176,'Financing Baseline'!$C$37:$BJ$44,MATCH(D176,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D177,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F177,'Financing Baseline'!$C$37:$BJ$44,MATCH(D177,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D178,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F178,'Financing Baseline'!$C$37:$BJ$44,MATCH(D178,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D179,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F179,'Financing Baseline'!$C$37:$BJ$44,MATCH(D179,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D180,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F180,'Financing Baseline'!$C$37:$BJ$44,MATCH(D180,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D181,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F181,'Financing Baseline'!$C$37:$BJ$44,MATCH(D181,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D182,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F182,'Financing Baseline'!$C$37:$BJ$44,MATCH(D182,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D183,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F183,'Financing Baseline'!$C$37:$BJ$44,MATCH(D183,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(C183<>\"Grant\",(E183*G183)*H183,(E183*G183)),\"NA\")","v":"NA"}]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D184,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F184,'Financing Baseline'!$C$37:$BJ$44,MATCH(D184,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D185,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F185,'Financing Baseline'!$C$37:$BJ$44,MATCH(D185,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D186,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F186,'Financing Baseline'!$C$37:$BJ$44,MATCH(D186,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D187,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F187,'Financing Baseline'!$C$37:$BJ$44,MATCH(D187,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D188,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F188,'Financing Baseline'!$C$37:$BJ$44,MATCH(D188,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D189,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F189,'Financing Baseline'!$C$37:$BJ$44,MATCH(D189,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D190,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F190,'Financing Baseline'!$C$37:$BJ$44,MATCH(D190,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D191,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F191,'Financing Baseline'!$C$37:$BJ$44,MATCH(D191,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D192,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F192,'Financing Baseline'!$C$37:$BJ$44,MATCH(D192,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D193,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F193,'Financing Baseline'!$C$37:$BJ$44,MATCH(D193,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D194,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F194,'Financing Baseline'!$C$37:$BJ$44,MATCH(D194,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D195,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F195,'Financing Baseline'!$C$37:$BJ$44,MATCH(D195,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D196,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F196,'Financing Baseline'!$C$37:$BJ$44,MATCH(D196,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D197,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F197,'Financing Baseline'!$C$37:$BJ$44,MATCH(D197,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D198,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F198,'Financing Baseline'!$C$37:$BJ$44,MATCH(D198,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D199,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F199,'Financing Baseline'!$C$37:$BJ$44,MATCH(D199,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D200,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F200,'Financing Baseline'!$C$37:$BJ$44,MATCH(D200,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D201,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F201,'Financing Baseline'!$C$37:$BJ$44,MATCH(D201,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D202,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F202,'Financing Baseline'!$C$37:$BJ$44,MATCH(D202,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D203,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F203,'Financing Baseline'!$C$37:$BJ$44,MATCH(D203,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D204,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F204,'Financing Baseline'!$C$37:$BJ$44,MATCH(D204,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D205,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F205,'Financing Baseline'!$C$37:$BJ$44,MATCH(D205,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D206,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F206,'Financing Baseline'!$C$37:$BJ$44,MATCH(D206,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D207,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F207,'Financing Baseline'!$C$37:$BJ$44,MATCH(D207,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D208,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F208,'Financing Baseline'!$C$37:$BJ$44,MATCH(D208,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D209,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F209,'Financing Baseline'!$C$37:$BJ$44,MATCH(D209,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D210,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F210,'Financing Baseline'!$C$37:$BJ$44,MATCH(D210,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D211,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F211,'Financing Baseline'!$C$37:$BJ$44,MATCH(D211,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D212,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F212,'Financing Baseline'!$C$37:$BJ$44,MATCH(D212,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D213,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F213,'Financing Baseline'!$C$37:$BJ$44,MATCH(D213,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D214,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F214,'Financing Baseline'!$C$37:$BJ$44,MATCH(D214,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D215,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F215,'Financing Baseline'!$C$37:$BJ$44,MATCH(D215,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D216,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F216,'Financing Baseline'!$C$37:$BJ$44,MATCH(D216,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D217,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F217,'Financing Baseline'!$C$37:$BJ$44,MATCH(D217,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D218,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F218,'Financing Baseline'!$C$37:$BJ$44,MATCH(D218,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D219,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F219,'Financing Baseline'!$C$37:$BJ$44,MATCH(D219,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D220,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F220,'Financing Baseline'!$C$37:$BJ$44,MATCH(D220,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D221,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F221,'Financing Baseline'!$C$37:$BJ$44,MATCH(D221,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D222,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F222,'Financing Baseline'!$C$37:$BJ$44,MATCH(D222,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D223,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F223,'Financing Baseline'!$C$37:$BJ$44,MATCH(D223,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D224,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F224,'Financing Baseline'!$C$37:$BJ$44,MATCH(D224,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D225,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F225,'Financing Baseline'!$C$37:$BJ$44,MATCH(D225,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D226,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F226,'Financing Baseline'!$C$37:$BJ$44,MATCH(D226,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D227,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F227,'Financing Baseline'!$C$37:$BJ$44,MATCH(D227,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D228,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F228,'Financing Baseline'!$C$37:$BJ$44,MATCH(D228,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D229,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F229,'Financing Baseline'!$C$37:$BJ$44,MATCH(D229,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D230,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F230,'Financing Baseline'!$C$37:$BJ$44,MATCH(D230,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D231,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F231,'Financing Baseline'!$C$37:$BJ$44,MATCH(D231,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D232,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F232,'Financing Baseline'!$C$37:$BJ$44,MATCH(D232,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D233,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F233,'Financing Baseline'!$C$37:$BJ$44,MATCH(D233,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D234,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F234,'Financing Baseline'!$C$37:$BJ$44,MATCH(D234,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D235,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F235,'Financing Baseline'!$C$37:$BJ$44,MATCH(D235,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D236,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F236,'Financing Baseline'!$C$37:$BJ$44,MATCH(D236,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D237,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F237,'Financing Baseline'!$C$37:$BJ$44,MATCH(D237,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D238,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F238,'Financing Baseline'!$C$37:$BJ$44,MATCH(D238,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D239,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F239,'Financing Baseline'!$C$37:$BJ$44,MATCH(D239,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D240,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F240,'Financing Baseline'!$C$37:$BJ$44,MATCH(D240,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D241,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F241,'Financing Baseline'!$C$37:$BJ$44,MATCH(D241,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D242,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F242,'Financing Baseline'!$C$37:$BJ$44,MATCH(D242,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D243,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F243,'Financing Baseline'!$C$37:$BJ$44,MATCH(D243,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D244,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F244,'Financing Baseline'!$C$37:$BJ$44,MATCH(D244,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D245,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F245,'Financing Baseline'!$C$37:$BJ$44,MATCH(D245,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D246,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F246,'Financing Baseline'!$C$37:$BJ$44,MATCH(D246,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D247,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F247,'Financing Baseline'!$C$37:$BJ$44,MATCH(D247,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(C247<>\"Grant\",(E247*G247)*H247,(E247*G247)),\"NA\")","v":"NA"}]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D248,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F248,'Financing Baseline'!$C$37:$BJ$44,MATCH(D248,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D249,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F249,'Financing Baseline'!$C$37:$BJ$44,MATCH(D249,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D250,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F250,'Financing Baseline'!$C$37:$BJ$44,MATCH(D250,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D251,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F251,'Financing Baseline'!$C$37:$BJ$44,MATCH(D251,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D252,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F252,'Financing Baseline'!$C$37:$BJ$44,MATCH(D252,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D253,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F253,'Financing Baseline'!$C$37:$BJ$44,MATCH(D253,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D254,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F254,'Financing Baseline'!$C$37:$BJ$44,MATCH(D254,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D255,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F255,'Financing Baseline'!$C$37:$BJ$44,MATCH(D255,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D256,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F256,'Financing Baseline'!$C$37:$BJ$44,MATCH(D256,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D257,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F257,'Financing Baseline'!$C$37:$BJ$44,MATCH(D257,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D258,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F258,'Financing Baseline'!$C$37:$BJ$44,MATCH(D258,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D259,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F259,'Financing Baseline'!$C$37:$BJ$44,MATCH(D259,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D260,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F260,'Financing Baseline'!$C$37:$BJ$44,MATCH(D260,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D261,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F261,'Financing Baseline'!$C$37:$BJ$44,MATCH(D261,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D262,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F262,'Financing Baseline'!$C$37:$BJ$44,MATCH(D262,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D263,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F263,'Financing Baseline'!$C$37:$BJ$44,MATCH(D263,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D264,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F264,'Financing Baseline'!$C$37:$BJ$44,MATCH(D264,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D265,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F265,'Financing Baseline'!$C$37:$BJ$44,MATCH(D265,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D266,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F266,'Financing Baseline'!$C$37:$BJ$44,MATCH(D266,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D267,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F267,'Financing Baseline'!$C$37:$BJ$44,MATCH(D267,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D268,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F268,'Financing Baseline'!$C$37:$BJ$44,MATCH(D268,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D269,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F269,'Financing Baseline'!$C$37:$BJ$44,MATCH(D269,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D270,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F270,'Financing Baseline'!$C$37:$BJ$44,MATCH(D270,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D271,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F271,'Financing Baseline'!$C$37:$BJ$44,MATCH(D271,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D272,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F272,'Financing Baseline'!$C$37:$BJ$44,MATCH(D272,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D273,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F273,'Financing Baseline'!$C$37:$BJ$44,MATCH(D273,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D274,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F274,'Financing Baseline'!$C$37:$BJ$44,MATCH(D274,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D275,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F275,'Financing Baseline'!$C$37:$BJ$44,MATCH(D275,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D276,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F276,'Financing Baseline'!$C$37:$BJ$44,MATCH(D276,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D277,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F277,'Financing Baseline'!$C$37:$BJ$44,MATCH(D277,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D278,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F278,'Financing Baseline'!$C$37:$BJ$44,MATCH(D278,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D279,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F279,'Financing Baseline'!$C$37:$BJ$44,MATCH(D279,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D280,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F280,'Financing Baseline'!$C$37:$BJ$44,MATCH(D280,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D281,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F281,'Financing Baseline'!$C$37:$BJ$44,MATCH(D281,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D282,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F282,'Financing Baseline'!$C$37:$BJ$44,MATCH(D282,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D283,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F283,'Financing Baseline'!$C$37:$BJ$44,MATCH(D283,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D284,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F284,'Financing Baseline'!$C$37:$BJ$44,MATCH(D284,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D285,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F285,'Financing Baseline'!$C$37:$BJ$44,MATCH(D285,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D286,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F286,'Financing Baseline'!$C$37:$BJ$44,MATCH(D286,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D287,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F287,'Financing Baseline'!$C$37:$BJ$44,MATCH(D287,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D288,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F288,'Financing Baseline'!$C$37:$BJ$44,MATCH(D288,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D289,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F289,'Financing Baseline'!$C$37:$BJ$44,MATCH(D289,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D290,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F290,'Financing Baseline'!$C$37:$BJ$44,MATCH(D290,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D291,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F291,'Financing Baseline'!$C$37:$BJ$44,MATCH(D291,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D292,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F292,'Financing Baseline'!$C$37:$BJ$44,MATCH(D292,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D293,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F293,'Financing Baseline'!$C$37:$BJ$44,MATCH(D293,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D294,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F294,'Financing Baseline'!$C$37:$BJ$44,MATCH(D294,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D295,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F295,'Financing Baseline'!$C$37:$BJ$44,MATCH(D295,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D296,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F296,'Financing Baseline'!$C$37:$BJ$44,MATCH(D296,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D297,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F297,'Financing Baseline'!$C$37:$BJ$44,MATCH(D297,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D298,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F298,'Financing Baseline'!$C$37:$BJ$44,MATCH(D298,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D299,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F299,'Financing Baseline'!$C$37:$BJ$44,MATCH(D299,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D300,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F300,'Financing Baseline'!$C$37:$BJ$44,MATCH(D300,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D301,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F301,'Financing Baseline'!$C$37:$BJ$44,MATCH(D301,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]
[null,null,null,null,null,null,{"$f":"IFERROR(HLOOKUP(D302,'Financing Baseline'!$C$37:$BL$39,IF('High Level Dashboard'!$B$5=\"Foreign Currency\",2,3),FALSE)/VLOOKUP(F302,'Financing Baseline'!$C$37:$BJ$44,MATCH(D302,'Financing Baseline'!$C$37:$BL$37,0),FALSE),\"\")","v":""},null,"NA"]

{"sheet":"Investment Needs","index":6,"n_rows":194,"n_cols":48,"rows_kept":194,"cut":false,"hidden":false,"merged":[[19,0,19,1],[80,0,80,1],[132,0,132,1],[16,0,16,1],[78,0,78,1],[79,0,79,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[17,0,17,1],[77,0,77,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[75,0,75,1],[76,0,76,1],[68,0,68,1],[69,0,69,1],[71,0,71,1],[72,0,72,1],[27,0,27,1],[18,0,18,1],[4,0,4,1],[5,0,5,1],[8,0,8,1],[11,0,11,1],[12,0,12,1],[6,0,6,1],[7,0,7,1],[176,0,176,1],[175,0,175,1],[116,0,116,1],[119,0,119,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[118,0,118,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[73,0,73,1],[74,0,74,1],[64,0,64,1],[70,0,70,1],[172,0,172,1],[123,0,123,1],[174,0,174,1],[124,0,124,1],[126,0,126,1],[125,0,125,1],[131,0,131,1],[170,0,170,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[130,0,130,1],[192,0,192,47],[193,0,193,1],[117,0,117,1],[120,0,120,1],[121,0,121,1],[122,0,122,1],[178,0,178,1],[179,0,179,1],[189,0,189,1],[182,0,182,1],[183,0,183,1],[185,0,185,1],[187,0,187,1],[171,0,171,1],[177,0,177,1],[173,0,173,1]]}
["MINFin"]
["Investment Needs"]
[]
["No user input required",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["Total Financing Need ($ Million)",null,{"$f":"C6+C9","v":0},{"$f":"D6+D9","v":0},0,0,0,0,0,0,0,0,{"$f":"M6+M9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Financing Need for Construction of \"&'OSeMOSYS (Input)'!$C$4&\" Energy Scenario\"","v":"Financing Need for Construction of NetZero Energy Scenario"},null,{"$f":"C65","v":0},{"$f":"D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Financing Need for Construction of \"&'OSeMOSYS (Input)'!$C$5&\" Energy Scenario\"","v":"Financing Need for Construction of LeastCost Energy Scenario"},null,{"$f":"C117","v":0},{"$f":"D117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Incremental Financing Need for \"&'OSeMOSYS (Input)'!$C$4&\" Scenario\"","v":"Incremental Financing Need for NetZero Scenario"},null,{"$f":"C12","v":0},{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Financing Need for old Fossil Fuel Retirement",null,{"$f":"C171","v":0},{"$f":"D171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["A) INCREMENTAL FINANCING NEEDS"]
["Incremental Financing Needs Total ($ Million)",null,{"$f":"SUM(C13,C21,C25,C28)","v":0},{"$f":"SUM(D13,D21,D25,D28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renewable Power Generation",null,{"$f":"SUM(C14,C15,C16,C17,C18,C19,C20)","v":0},{"$f":"SUM(D14,D15,D16,D17,D18,D19,D20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Biomass",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A14,1,0))","v":0}]
["Geothermal",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A15,1,0))","v":0}]
["Solar PV",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A16,1,0))","v":0}]
["CSP",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A17,1,0))","v":0}]
["Hydropower",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A18,1,0))","v":0}]
["Wind",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A19,1,0))","v":0}]
["Nuclear",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A20,1,0))","v":0}]
["Fossil Fuel Power Generation",null,{"$f":"SUM(C22,C23,C24)","v":0},{"$f":"SUM(D22,D23,D24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A22,1,0))","v":0}]
["Gas",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A23,1,0))","v":0}]
["Oil",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A24,1,0))","v":0}]
["Power Grid",null,{"$f":"SUM(C26,C27)","v":0},{"$f":"SUM(D26,D27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transmission",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A26,1,0))","v":0}]
["Distribution",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A27,1,0))","v":0}]
["Other",null,{"$f":"SUMPRODUCT(C$29:C$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(D$29:D$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(E$29:E$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(F$29:F$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(G$29:G$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(H$29:H$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(I$29:I$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(J$29:J$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(K$29:K$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(L$29:L$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(M$29:M$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(N$29:N$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(O$29:O$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(P$29:P$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(Q$29:Q$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(R$29:R$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(S$29:S$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(T$29:T$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(U$29:U$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(V$29:V$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(W$29:W$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(X$29:X$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(Y$29:Y$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(Z$29:Z$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AA$29:AA$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AB$29:AB$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AC$29:AC$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AD$29:AD$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AE$29:AE$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AF$29:AF$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AG$29:AG$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AH$29:AH$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AI$29:AI$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$29:AJ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AK$29:AK$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AL$29:AL$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AM$29:AM$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AN$29:AN$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AO$29:AO$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AP$29:AP$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$29:AQ$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AR$29:AR$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AS$29:AS$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AT$29:AT$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AU$29:AU$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0},{"$f":"SUMPRODUCT(AV$29:AV$61,IF(_xlfn.XLOOKUP($B$29:$B$61,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A28,1,0))","v":0}]
[{"$f":"IF(Definitions!L24<>\"\", Definitions!L24, \"\")","v":"Biomass power plant"},{"$f":"IF(Definitions!K24<>\"\", Definitions!K24, \"\")","v":"PWRBIO001"},{"$f":"IF(B29=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB10)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB10)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L25<>\"\", Definitions!L25, \"\")","v":"Coal power plant"},{"$f":"IF(Definitions!K25<>\"\", Definitions!K25, \"\")","v":"PWRCOA001"},{"$f":"IF(B30=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB11)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB11)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L26<>\"\", Definitions!L26, \"\")","v":"Geothermal power plant"},{"$f":"IF(Definitions!K26<>\"\", Definitions!K26, \"\")","v":"PWRGEO"},{"$f":"IF(B31=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB12)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB12)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L27<>\"\", Definitions!L27, \"\")","v":"Light fuel oil power plant"},{"$f":"IF(Definitions!K27<>\"\", Definitions!K27, \"\")","v":"PWROHC001"},{"$f":"IF(B32=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB13)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB13)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L28<>\"\", Definitions!L28, \"\")","v":"Oil fired gas turbine - SCGT"},{"$f":"IF(Definitions!K28<>\"\", Definitions!K28, \"\")","v":"PWROHC002"},{"$f":"IF(B33=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB14)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB14)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L29<>\"\", Definitions!L29, \"\")","v":"Natural gas power plant - CCGT"},{"$f":"IF(Definitions!K29<>\"\", Definitions!K29, \"\")","v":"PWRNGS001"},{"$f":"IF(B34=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB15)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB15)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L30<>\"\", Definitions!L30, \"\")","v":"Nautral gas power plant - SCGT"},{"$f":"IF(Definitions!K30<>\"\", Definitions!K30, \"\")","v":"PWRNGS002"},{"$f":"IF(B35=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB16)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB16)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L31<>\"\", Definitions!L31, \"\")","v":"Solar PV - Utility scale  "},{"$f":"IF(Definitions!K31<>\"\", Definitions!K31, \"\")","v":"PWRSOL001"},{"$f":"IF(B36=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB17)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB17)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L32<>\"\", Definitions!L32, \"\")","v":"CSP - Without storage"},{"$f":"IF(Definitions!K32<>\"\", Definitions!K32, \"\")","v":"PWRCSP001"},{"$f":"IF(B37=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB18)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB18)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L33<>\"\", Definitions!L33, \"\")","v":"CSP - With storage"},{"$f":"IF(Definitions!K33<>\"\", Definitions!K33, \"\")","v":"PWRCSP002"},{"$f":"IF(B38=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB19)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB19)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L34<>\"\", Definitions!L34, \"\")","v":"Hydropower plant - Large dam (>100MW)"},{"$f":"IF(Definitions!K34<>\"\", Definitions!K34, \"\")","v":"PWRHYD001"},{"$f":"IF(B39=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB20)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB20)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L35<>\"\", Definitions!L35, \"\")","v":"Hydropower plant - Medium (10-100MW)"},{"$f":"IF(Definitions!K35<>\"\", Definitions!K35, \"\")","v":"PWRHYD002"},{"$f":"IF(B40=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB21)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB21)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L36<>\"\", Definitions!L36, \"\")","v":"Hydropower plant - Small (<10MW)"},{"$f":"IF(Definitions!K36<>\"\", Definitions!K36, \"\")","v":"PWRHYD003"},{"$f":"IF(B41=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB22)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB22)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L37<>\"\", Definitions!L37, \"\")","v":"Wind farm - Onshore"},{"$f":"IF(Definitions!K37<>\"\", Definitions!K37, \"\")","v":"PWRWND001"},{"$f":"IF(B42=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB23)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB23)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L38<>\"\", Definitions!L38, \"\")","v":"Wind farm - Offshore"},{"$f":"IF(Definitions!K38<>\"\", Definitions!K38, \"\")","v":"PWRWND002"},{"$f":"IF(B43=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB24)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB24)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L39<>\"\", Definitions!L39, \"\")","v":"Nuclear power plant"},{"$f":"IF(Definitions!K39<>\"\", Definitions!K39, \"\")","v":"PWRNUC"},{"$f":"IF(B44=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB25)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB25)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L40<>\"\", Definitions!L40, \"\")","v":"Electricity transmission"},{"$f":"IF(Definitions!K40<>\"\", Definitions!K40, \"\")","v":"PWRTRN"},{"$f":"IF(B45=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB26)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB26)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L41<>\"\", Definitions!L41, \"\")","v":"Electricity distribution"},{"$f":"IF(Definitions!K41<>\"\", Definitions!K41, \"\")","v":"PWRDIST"},{"$f":"IF(B46=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB27)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB27)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L42<>\"\", Definitions!L42, \"\")","v":"Light fuel oil standalone generator (1kW)"},{"$f":"IF(Definitions!K42<>\"\", Definitions!K42, \"\")","v":"PWROHC003"},{"$f":"IF(B47=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB28)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB28)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L43<>\"\", Definitions!L43, \"\")","v":"Solar PV - distributed with storage"},{"$f":"IF(Definitions!K43<>\"\", Definitions!K43, \"\")","v":"PWRSOL002"},{"$f":"IF(B48=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB29)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB29)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L44<>\"\", Definitions!L44, \"\")","v":"Hydropower plant - Off-grid"},{"$f":"IF(Definitions!K44<>\"\", Definitions!K44, \"\")","v":"PWRHYD004"},{"$f":"IF(B49=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB30)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB30)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L45<>\"\", Definitions!L45, \"\")","v":"Solar PV - Utility with 2-hour storage"},{"$f":"IF(Definitions!K45<>\"\", Definitions!K45, \"\")","v":"PWRSOL001S"},{"$f":"IF(B50=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB31)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB31)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L46<>\"\", Definitions!L46, \"\")","v":"Onshore wind with storage"},{"$f":"IF(Definitions!K46<>\"\", Definitions!K46, \"\")","v":"PWRWND001S"},{"$f":"IF(B51=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB32)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB32)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L47<>\"\", Definitions!L47, \"\")","v":"Battery Energy Storage System"},{"$f":"IF(Definitions!K47<>\"\", Definitions!K47, \"\")","v":"BESS"},{"$f":"IF(B52=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB33)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB33)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L48<>\"\", Definitions!L48, \"\")","v":""},{"$f":"IF(Definitions!K48<>\"\", Definitions!K48, \"\")","v":""},{"$f":"IF(B53=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB34)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB34)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L49<>\"\", Definitions!L49, \"\")","v":""},{"$f":"IF(Definitions!K49<>\"\", Definitions!K49, \"\")","v":""},{"$f":"IF(B54=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB35)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB35)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L50<>\"\", Definitions!L50, \"\")","v":""},{"$f":"IF(Definitions!K50<>\"\", Definitions!K50, \"\")","v":""},{"$f":"IF(B55=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB36)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB36)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L51<>\"\", Definitions!L51, \"\")","v":""},{"$f":"IF(Definitions!K51<>\"\", Definitions!K51, \"\")","v":""},{"$f":"IF(B56=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB37)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB37)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L52<>\"\", Definitions!L52, \"\")","v":""},{"$f":"IF(Definitions!K52<>\"\", Definitions!K52, \"\")","v":""},{"$f":"IF(B57=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB38)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB38)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L53<>\"\", Definitions!L53, \"\")","v":""},{"$f":"IF(Definitions!K53<>\"\", Definitions!K53, \"\")","v":""},{"$f":"IF(B58=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB39)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB39)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L54<>\"\", Definitions!L54, \"\")","v":""},{"$f":"IF(Definitions!K54<>\"\", Definitions!K54, \"\")","v":""},{"$f":"IF(B59=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB40)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB40)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L55<>\"\", Definitions!L55, \"\")","v":""},{"$f":"IF(Definitions!K55<>\"\", Definitions!K55, \"\")","v":""},{"$f":"IF(B60=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB41)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB41)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L56<>\"\", Definitions!L56, \"\")","v":""},{"$f":"IF(Definitions!K56<>\"\", Definitions!K56, \"\")","v":""},{"$f":"IF(B61=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n       - INDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB42)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB42)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[]
[]
[{"$f":"\"B) \"&'OSeMOSYS (Input)'!C4&\" FINANCING NEEDS\"","v":"B) NetZero FINANCING NEEDS"}]
[{"$f":" \"Total \"&'OSeMOSYS (Input)'!C4&\" Financing Needs Total\"","v":"Total NetZero Financing Needs Total"},null,{"$f":"SUM(C66,C74,C78,C81)","v":0},{"$f":"SUM(D66,D74,D78,D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renewable Power Generation",null,{"$f":"SUM(C68,C67,C69,C70,C71,C72,C73,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Biomass",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0}]
["Geothermal",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0}]
["Solar PV",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0}]
["CSP",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0}]
["Hydropower",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0}]
["Wind",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0}]
["Nuclear",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0}]
["Fossil Fuel Power Generation",null,{"$f":"SUM(C75,C76,C77)","v":0},{"$f":"SUM(D75,D76,D77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0}]
["Gas",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0}]
["Oil",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0}]
["Power Grid",null,{"$f":"SUM(C79,C80)","v":0},{"$f":"SUM(D79,D80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transmission",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0}]
["Distribution",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0}]
["Other",null,{"$f":"SUMPRODUCT(C$82:C$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(D$82:D$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(E$82:E$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(F$82:F$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(G$82:G$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(H$82:H$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(I$82:I$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(J$82:J$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(K$82:K$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(L$82:L$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(M$82:M$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(N$82:N$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(O$82:O$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(P$82:P$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(Q$82:Q$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(R$82:R$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(S$82:S$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(T$82:T$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(U$82:U$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(V$82:V$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(W$82:W$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(X$82:X$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(Y$82:Y$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(Z$82:Z$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AA$82:AA$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AB$82:AB$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AC$82:AC$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AD$82:AD$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AE$82:AE$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AF$82:AF$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AG$82:AG$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AH$82:AH$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AI$82:AI$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$82:AJ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AK$82:AK$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AL$82:AL$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AM$82:AM$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AN$82:AN$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AO$82:AO$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AP$82:AP$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$82:AQ$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AR$82:AR$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AS$82:AS$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AT$82:AT$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AU$82:AU$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AV$82:AV$114,IF(_xlfn.XLOOKUP($B$82:$B$114,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0}]
[{"$f":"IF(Definitions!L24<>\"\", Definitions!L24, \"\")","v":"Biomass power plant"},{"$f":"IF(Definitions!K24<>\"\", Definitions!K24, \"\")","v":"PWRBIO001"},{"$f":"IF(B82=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB10)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB10)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L25<>\"\", Definitions!L25, \"\")","v":"Coal power plant"},{"$f":"IF(Definitions!K25<>\"\", Definitions!K25, \"\")","v":"PWRCOA001"},{"$f":"IF(B83=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB11)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB11)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L26<>\"\", Definitions!L26, \"\")","v":"Geothermal power plant"},{"$f":"IF(Definitions!K26<>\"\", Definitions!K26, \"\")","v":"PWRGEO"},{"$f":"IF(B84=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB12)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB12)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L27<>\"\", Definitions!L27, \"\")","v":"Light fuel oil power plant"},{"$f":"IF(Definitions!K27<>\"\", Definitions!K27, \"\")","v":"PWROHC001"},{"$f":"IF(B85=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB13)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB13)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L28<>\"\", Definitions!L28, \"\")","v":"Oil fired gas turbine - SCGT"},{"$f":"IF(Definitions!K28<>\"\", Definitions!K28, \"\")","v":"PWROHC002"},{"$f":"IF(B86=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB14)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB14)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L29<>\"\", Definitions!L29, \"\")","v":"Natural gas power plant - CCGT"},{"$f":"IF(Definitions!K29<>\"\", Definitions!K29, \"\")","v":"PWRNGS001"},{"$f":"IF(B87=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB15)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB15)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L30<>\"\", Definitions!L30, \"\")","v":"Nautral gas power plant - SCGT"},{"$f":"IF(Definitions!K30<>\"\", Definitions!K30, \"\")","v":"PWRNGS002"},{"$f":"IF(B88=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB16)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB16)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L31<>\"\", Definitions!L31, \"\")","v":"Solar PV - Utility scale  "},{"$f":"IF(Definitions!K31<>\"\", Definitions!K31, \"\")","v":"PWRSOL001"},{"$f":"IF(B89=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB17)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB17)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L32<>\"\", Definitions!L32, \"\")","v":"CSP - Without storage"},{"$f":"IF(Definitions!K32<>\"\", Definitions!K32, \"\")","v":"PWRCSP001"},{"$f":"IF(B90=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB18)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB18)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L33<>\"\", Definitions!L33, \"\")","v":"CSP - With storage"},{"$f":"IF(Definitions!K33<>\"\", Definitions!K33, \"\")","v":"PWRCSP002"},{"$f":"IF(B91=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB19)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB19)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L34<>\"\", Definitions!L34, \"\")","v":"Hydropower plant - Large dam (>100MW)"},{"$f":"IF(Definitions!K34<>\"\", Definitions!K34, \"\")","v":"PWRHYD001"},{"$f":"IF(B92=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB20)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB20)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L35<>\"\", Definitions!L35, \"\")","v":"Hydropower plant - Medium (10-100MW)"},{"$f":"IF(Definitions!K35<>\"\", Definitions!K35, \"\")","v":"PWRHYD002"},{"$f":"IF(B93=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB21)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB21)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L36<>\"\", Definitions!L36, \"\")","v":"Hydropower plant - Small (<10MW)"},{"$f":"IF(Definitions!K36<>\"\", Definitions!K36, \"\")","v":"PWRHYD003"},{"$f":"IF(B94=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB22)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB22)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L37<>\"\", Definitions!L37, \"\")","v":"Wind farm - Onshore"},{"$f":"IF(Definitions!K37<>\"\", Definitions!K37, \"\")","v":"PWRWND001"},{"$f":"IF(B95=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB23)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB23)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L38<>\"\", Definitions!L38, \"\")","v":"Wind farm - Offshore"},{"$f":"IF(Definitions!K38<>\"\", Definitions!K38, \"\")","v":"PWRWND002"},{"$f":"IF(B96=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB24)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB24)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L39<>\"\", Definitions!L39, \"\")","v":"Nuclear power plant"},{"$f":"IF(Definitions!K39<>\"\", Definitions!K39, \"\")","v":"PWRNUC"},{"$f":"IF(B97=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB25)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB25)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L40<>\"\", Definitions!L40, \"\")","v":"Electricity transmission"},{"$f":"IF(Definitions!K40<>\"\", Definitions!K40, \"\")","v":"PWRTRN"},{"$f":"IF(B98=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB26)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB26)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L41<>\"\", Definitions!L41, \"\")","v":"Electricity distribution"},{"$f":"IF(Definitions!K41<>\"\", Definitions!K41, \"\")","v":"PWRDIST"},{"$f":"IF(B99=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB27)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB27)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L42<>\"\", Definitions!L42, \"\")","v":"Light fuel oil standalone generator (1kW)"},{"$f":"IF(Definitions!K42<>\"\", Definitions!K42, \"\")","v":"PWROHC003"},{"$f":"IF(B100=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB28)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB28)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L43<>\"\", Definitions!L43, \"\")","v":"Solar PV - distributed with storage"},{"$f":"IF(Definitions!K43<>\"\", Definitions!K43, \"\")","v":"PWRSOL002"},{"$f":"IF(B101=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB29)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB29)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L44<>\"\", Definitions!L44, \"\")","v":"Hydropower plant - Off-grid"},{"$f":"IF(Definitions!K44<>\"\", Definitions!K44, \"\")","v":"PWRHYD004"},{"$f":"IF(B102=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB30)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB30)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L45<>\"\", Definitions!L45, \"\")","v":"Solar PV - Utility with 2-hour storage"},{"$f":"IF(Definitions!K45<>\"\", Definitions!K45, \"\")","v":"PWRSOL001S"},{"$f":"IF(B103=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB31)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB31)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L46<>\"\", Definitions!L46, \"\")","v":"Onshore wind with storage"},{"$f":"IF(Definitions!K46<>\"\", Definitions!K46, \"\")","v":"PWRWND001S"},{"$f":"IF(B104=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB32)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB32)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L47<>\"\", Definitions!L47, \"\")","v":"Battery Energy Storage System"},{"$f":"IF(Definitions!K47<>\"\", Definitions!K47, \"\")","v":"BESS"},{"$f":"IF(B105=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB33)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB33)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L48<>\"\", Definitions!L48, \"\")","v":""},{"$f":"IF(Definitions!K48<>\"\", Definitions!K48, \"\")","v":""},{"$f":"IF(B106=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB34)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB34)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L49<>\"\", Definitions!L49, \"\")","v":""},{"$f":"IF(Definitions!K49<>\"\", Definitions!K49, \"\")","v":""},{"$f":"IF(B107=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB35)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB35)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L50<>\"\", Definitions!L50, \"\")","v":""},{"$f":"IF(Definitions!K50<>\"\", Definitions!K50, \"\")","v":""},{"$f":"IF(B108=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB36)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB36)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L51<>\"\", Definitions!L51, \"\")","v":""},{"$f":"IF(Definitions!K51<>\"\", Definitions!K51, \"\")","v":""},{"$f":"IF(B109=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB37)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB37)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L52<>\"\", Definitions!L52, \"\")","v":""},{"$f":"IF(Definitions!K52<>\"\", Definitions!K52, \"\")","v":""},{"$f":"IF(B110=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB38)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB38)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L53<>\"\", Definitions!L53, \"\")","v":""},{"$f":"IF(Definitions!K53<>\"\", Definitions!K53, \"\")","v":""},{"$f":"IF(B111=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB39)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB39)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L54<>\"\", Definitions!L54, \"\")","v":""},{"$f":"IF(Definitions!K54<>\"\", Definitions!K54, \"\")","v":""},{"$f":"IF(B112=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB40)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB40)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L55<>\"\", Definitions!L55, \"\")","v":""},{"$f":"IF(Definitions!K55<>\"\", Definitions!K55, \"\")","v":""},{"$f":"IF(B113=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB41)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB41)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L56<>\"\", Definitions!L56, \"\")","v":""},{"$f":"IF(Definitions!K56<>\"\", Definitions!K56, \"\")","v":""},{"$f":"IF(B114=\"\", \"\",\n   TRANSPOSE(\n       INDEX('OSeMOSYS (Input)'!$B$21:$AA$66, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB42)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB42)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[]
[{"$f":"\"C) \"&'OSeMOSYS (Input)'!C5&\" FINANCING NEEDS\"","v":"C) LeastCost FINANCING NEEDS"}]
[{"$f":" \"Total \"&'OSeMOSYS (Input)'!C5&\" Financing Needs Total\"","v":"Total LeastCost Financing Needs Total"},null,{"$f":"SUM(C118,C126,C130,C133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renewable Power Generation",null,{"$f":"SUM(C120,C119,C121,C122,C123,C124,C125,)","v":0},{"$f":"SUM(D120,D119,D121,D122,D123,D124,D125,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Biomass",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A67,1,0))","v":0}]
["Geothermal",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A68,1,0))","v":0}]
["Solar PV",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A69,1,0))","v":0}]
["CSP",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A70,1,0))","v":0}]
["Hydropower",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A71,1,0))","v":0}]
["Wind",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A72,1,0))","v":0}]
["Nuclear",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A73,1,0))","v":0}]
["Fossil Fuel Power Generation",null,{"$f":"SUM(C127,C128,C129)","v":0},{"$f":"SUM(D127,D128,D129)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L127,L128,L129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A75,1,0))","v":0}]
["Gas",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A76,1,0))","v":0}]
["Oil",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A77,1,0))","v":0}]
["Power Grid",null,{"$f":"SUM(C131,C132)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L131,L132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transmission",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A79,1,0))","v":0}]
["Distribution",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A80,1,0))","v":0}]
["Other",null,{"$f":"SUMPRODUCT(C$134:C$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(D$134:D$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(E$134:E$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(F$134:F$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(G$134:G$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(H$134:H$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(I$134:I$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(J$134:J$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(K$134:K$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(L$134:L$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(M$134:M$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(N$134:N$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(O$134:O$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(P$134:P$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(Q$134:Q$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(R$134:R$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(S$134:S$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(T$134:T$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(U$134:U$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(V$134:V$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(W$134:W$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(X$134:X$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(Y$134:Y$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(Z$134:Z$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AA$134:AA$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AB$134:AB$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AC$134:AC$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AD$134:AD$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AE$134:AE$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AF$134:AF$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AG$134:AG$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AH$134:AH$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AI$134:AI$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AJ$134:AJ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AK$134:AK$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AL$134:AL$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AM$134:AM$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AN$134:AN$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AO$134:AO$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AP$134:AP$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AQ$134:AQ$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AR$134:AR$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AS$134:AS$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AT$134:AT$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AU$134:AU$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0},{"$f":"SUMPRODUCT(AV$134:AV$166,IF(_xlfn.XLOOKUP($B$134:$B$166,Definitions!$K$24:$K$56,Definitions!$M$24:$M$56,\"\")=$A81,1,0))","v":0}]
[{"$f":"IF(Definitions!L24<>\"\", Definitions!L24, \"\")","v":"Biomass power plant"},{"$f":"IF(Definitions!K24<>\"\", Definitions!K24, \"\")","v":"PWRBIO001"},{"$f":"IF(B134=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB10)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB10)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B29, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L25<>\"\", Definitions!L25, \"\")","v":"Coal power plant"},{"$f":"IF(Definitions!K25<>\"\", Definitions!K25, \"\")","v":"PWRCOA001"},{"$f":"IF(B135=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB11)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB11)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B30, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L26<>\"\", Definitions!L26, \"\")","v":"Geothermal power plant"},{"$f":"IF(Definitions!K26<>\"\", Definitions!K26, \"\")","v":"PWRGEO"},{"$f":"IF(B136=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB12)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB12)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B31, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L27<>\"\", Definitions!L27, \"\")","v":"Light fuel oil power plant"},{"$f":"IF(Definitions!K27<>\"\", Definitions!K27, \"\")","v":"PWROHC001"},{"$f":"IF(B137=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB13)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB13)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B32, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L28<>\"\", Definitions!L28, \"\")","v":"Oil fired gas turbine - SCGT"},{"$f":"IF(Definitions!K28<>\"\", Definitions!K28, \"\")","v":"PWROHC002"},{"$f":"IF(B138=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB14)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB14)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B33, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L29<>\"\", Definitions!L29, \"\")","v":"Natural gas power plant - CCGT"},{"$f":"IF(Definitions!K29<>\"\", Definitions!K29, \"\")","v":"PWRNGS001"},{"$f":"IF(B139=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB15)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB15)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B34, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L30<>\"\", Definitions!L30, \"\")","v":"Nautral gas power plant - SCGT"},{"$f":"IF(Definitions!K30<>\"\", Definitions!K30, \"\")","v":"PWRNGS002"},{"$f":"IF(B140=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB16)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB16)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B35, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L31<>\"\", Definitions!L31, \"\")","v":"Solar PV - Utility scale  "},{"$f":"IF(Definitions!K31<>\"\", Definitions!K31, \"\")","v":"PWRSOL001"},{"$f":"IF(B141=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB17)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB17)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B36, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L32<>\"\", Definitions!L32, \"\")","v":"CSP - Without storage"},{"$f":"IF(Definitions!K32<>\"\", Definitions!K32, \"\")","v":"PWRCSP001"},{"$f":"IF(B142=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB18)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB18)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B37, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L33<>\"\", Definitions!L33, \"\")","v":"CSP - With storage"},{"$f":"IF(Definitions!K33<>\"\", Definitions!K33, \"\")","v":"PWRCSP002"},{"$f":"IF(B143=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB19)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB19)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B38, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L34<>\"\", Definitions!L34, \"\")","v":"Hydropower plant - Large dam (>100MW)"},{"$f":"IF(Definitions!K34<>\"\", Definitions!K34, \"\")","v":"PWRHYD001"},{"$f":"IF(B144=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB20)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB20)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B39, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L35<>\"\", Definitions!L35, \"\")","v":"Hydropower plant - Medium (10-100MW)"},{"$f":"IF(Definitions!K35<>\"\", Definitions!K35, \"\")","v":"PWRHYD002"},{"$f":"IF(B145=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB21)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB21)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B40, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L36<>\"\", Definitions!L36, \"\")","v":"Hydropower plant - Small (<10MW)"},{"$f":"IF(Definitions!K36<>\"\", Definitions!K36, \"\")","v":"PWRHYD003"},{"$f":"IF(B146=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB22)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB22)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B41, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L37<>\"\", Definitions!L37, \"\")","v":"Wind farm - Onshore"},{"$f":"IF(Definitions!K37<>\"\", Definitions!K37, \"\")","v":"PWRWND001"},{"$f":"IF(B147=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB23)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB23)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B42, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L38<>\"\", Definitions!L38, \"\")","v":"Wind farm - Offshore"},{"$f":"IF(Definitions!K38<>\"\", Definitions!K38, \"\")","v":"PWRWND002"},{"$f":"IF(B148=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB24)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB24)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B43, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L39<>\"\", Definitions!L39, \"\")","v":"Nuclear power plant"},{"$f":"IF(Definitions!K39<>\"\", Definitions!K39, \"\")","v":"PWRNUC"},{"$f":"IF(B149=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB25)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB25)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B44, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L40<>\"\", Definitions!L40, \"\")","v":"Electricity transmission"},{"$f":"IF(Definitions!K40<>\"\", Definitions!K40, \"\")","v":"PWRTRN"},{"$f":"IF(B150=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB26)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB26)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B45, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L41<>\"\", Definitions!L41, \"\")","v":"Electricity distribution"},{"$f":"IF(Definitions!K41<>\"\", Definitions!K41, \"\")","v":"PWRDIST"},{"$f":"IF(B151=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB27)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB27)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B46, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L42<>\"\", Definitions!L42, \"\")","v":"Light fuel oil standalone generator (1kW)"},{"$f":"IF(Definitions!K42<>\"\", Definitions!K42, \"\")","v":"PWROHC003"},{"$f":"IF(B152=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB28)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB28)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B47, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L43<>\"\", Definitions!L43, \"\")","v":"Solar PV - distributed with storage"},{"$f":"IF(Definitions!K43<>\"\", Definitions!K43, \"\")","v":"PWRSOL002"},{"$f":"IF(B153=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB29)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB29)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B48, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L44<>\"\", Definitions!L44, \"\")","v":"Hydropower plant - Off-grid"},{"$f":"IF(Definitions!K44<>\"\", Definitions!K44, \"\")","v":"PWRHYD004"},{"$f":"IF(B154=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB30)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB30)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B49, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L45<>\"\", Definitions!L45, \"\")","v":"Solar PV - Utility with 2-hour storage"},{"$f":"IF(Definitions!K45<>\"\", Definitions!K45, \"\")","v":"PWRSOL001S"},{"$f":"IF(B155=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB31)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB31)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B50, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L46<>\"\", Definitions!L46, \"\")","v":"Onshore wind with storage"},{"$f":"IF(Definitions!K46<>\"\", Definitions!K46, \"\")","v":"PWRWND001S"},{"$f":"IF(B156=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB32)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB32)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B51, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L47<>\"\", Definitions!L47, \"\")","v":"Battery Energy Storage System"},{"$f":"IF(Definitions!K47<>\"\", Definitions!K47, \"\")","v":"BESS"},{"$f":"IF(B157=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB33)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB33)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B52, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Definitions!L48<>\"\", Definitions!L48, \"\")","v":""},{"$f":"IF(Definitions!K48<>\"\", Definitions!K48, \"\")","v":""},{"$f":"IF(B158=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB34)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB34)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B53, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L49<>\"\", Definitions!L49, \"\")","v":""},{"$f":"IF(Definitions!K49<>\"\", Definitions!K49, \"\")","v":""},{"$f":"IF(B159=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB35)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB35)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B54, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L50<>\"\", Definitions!L50, \"\")","v":""},{"$f":"IF(Definitions!K50<>\"\", Definitions!K50, \"\")","v":""},{"$f":"IF(B160=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB36)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB36)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B55, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L51<>\"\", Definitions!L51, \"\")","v":""},{"$f":"IF(Definitions!K51<>\"\", Definitions!K51, \"\")","v":""},{"$f":"IF(B161=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB37)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB37)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B56, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L52<>\"\", Definitions!L52, \"\")","v":""},{"$f":"IF(Definitions!K52<>\"\", Definitions!K52, \"\")","v":""},{"$f":"IF(B162=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB38)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB38)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B57, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L53<>\"\", Definitions!L53, \"\")","v":""},{"$f":"IF(Definitions!K53<>\"\", Definitions!K53, \"\")","v":""},{"$f":"IF(B163=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB39)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB39)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B58, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L54<>\"\", Definitions!L54, \"\")","v":""},{"$f":"IF(Definitions!K54<>\"\", Definitions!K54, \"\")","v":""},{"$f":"IF(B164=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB40)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB40)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B59, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L55<>\"\", Definitions!L55, \"\")","v":""},{"$f":"IF(Definitions!K55<>\"\", Definitions!K55, \"\")","v":""},{"$f":"IF(B165=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB41)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB41)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B60, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[{"$f":"IF(Definitions!L56<>\"\", Definitions!L56, \"\")","v":""},{"$f":"IF(Definitions!K56<>\"\", Definitions!K56, \"\")","v":""},{"$f":"IF(B166=\"\", \"\",\n   TRANSPOSE(\nINDEX('OSeMOSYS (Input)'!$B$85:$AA$130, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$74:$AA$74)), 0))\n   )\n   *\n   IF('High Level Dashboard'!$B$5=\"Local Currency\",\n      INDEX('Financing Baseline'!$S$39:$BL$39, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB42)), 0)) /\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB42)), 0)),\n      INDEX('Financing Baseline'!$S$38:$BL$38, , MATCH(TRUE, ISNUMBER(SEARCH(B61, 'OSeMOSYS (Input)'!$B$10:$AB$10)), 0))\n   )\n)","v":""}]
[]
[]
[]
["D) FINANCING NEEDS FOR FOSSIL FUEL RETIREMENT"]
["Stranded Power Generation ($ Million)",null,{"$f":"SUM(C172,C175,C178)","v":0},{"$f":"SUM(D172,D175,D178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal",null,{"$f":"MAX(0,C174-C173)","v":0},{"$f":"MAX(0,D174-D173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'OSeMOSYS (Input)'!C4","v":"NetZero"},null,{"$f":"(TRANSPOSE('FFRM (Input)'!H9:H54))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'OSeMOSYS (Input)'!C5","v":"LeastCost"},null,{"$f":"(TRANSPOSE('FFRM (Input)'!I9:I54))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gas",null,{"$f":"MAX(0, C177-C176)","v":0},{"$f":"MAX(0, D177-D176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'OSeMOSYS (Input)'!C4","v":"NetZero"},null,{"$f":"(TRANSPOSE('FFRM (Input)'!E9:E54))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'OSeMOSYS (Input)'!C5","v":"LeastCost"},null,{"$f":"(TRANSPOSE('FFRM (Input)'!F9:F54))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Oil",null,{"$f":"MAX(0, C180-C179)","v":0},{"$f":"MAX(0, D180-D179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'OSeMOSYS (Input)'!C4","v":"NetZero"},null,{"$f":"(TRANSPOSE('FFRM (Input)'!B9:B54))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'OSeMOSYS (Input)'!C5","v":"LeastCost"},null,{"$f":"(TRANSPOSE('FFRM (Input)'!C9:C54))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["E) SAVINGS ON FOSSIL FUEL EXPENDITURE"]
["Fossil Fuel Expenditure ($ Million)",null,{"$f":"SUM(C184,C186,C188,C190)","v":0},{"$f":"SUM(D184,D186,D188,D190)","v":0},{"$f":"SUM(E184,E186,E188,E190)","v":0},0,0,0,0,0,0,{"$f":"SUM(L184,L186,L188,L190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ184,AQ186,AQ188,AQ190)","v":0},0,0,0,0,0]
["Biomass",null,{"$f":"MAX(0, SUM(C185:C185))","v":0},{"$f":"MAX(0, SUM(D185:D185))","v":0},{"$f":"MAX(0, SUM(E185:E185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BIO","Biomass Fuel",{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!AJ85:AJ130 - 'OSeMOSYS (Input)'!AJ21:AJ66))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coal",null,{"$f":"MAX(0,SUM(C187:C187))","v":0},{"$f":"MAX(0,SUM(D187:D187))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["COA","Coal Fuel",{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!AK85:AK130 - 'OSeMOSYS (Input)'!AK21:AK66))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Oil",null,{"$f":"(MAX(0,SUM(C189:C189)))","v":0},{"$f":"(MAX(0,SUM(D189:D189)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["OIL","Oil Fuel",{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!AL85:AL130 - 'OSeMOSYS (Input)'!AL21:AL66))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gas",null,{"$f":"MAX(0,SUM(C191:C191))","v":0},{"$f":"MAX(0,SUM(D191:D191))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGS","Natural Gas Fuel",{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!AM85:AM130 - 'OSeMOSYS (Input)'!AM21:AM66))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["F) EMISSIONS SAVINGS"]
["Emissions Savings (Mt CO2)",null,{"$f":"(TRANSPOSE('OSeMOSYS (Input)'!S139:S184)-TRANSPOSE('OSeMOSYS (Input)'!R139:R184))\n*IF('High Level Dashboard'!$B$5=\"Local Currency\",'Financing Baseline'!$S$39:$BL$39/'Financing Baseline'!$S$38:$BL$38,'Financing Baseline'!$S$38:$BL$38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OSeMOSYS (Input)","index":7,"n_rows":185,"n_cols":40,"rows_kept":185,"cut":false,"hidden":false,"merged":[[3,0,3,1],[4,0,4,1],[6,0,6,39],[70,0,70,39],[134,0,134,39],[8,35,8,38],[72,35,72,38],[72,1,72,33],[8,1,8,33],[136,1,136,2],[136,3,136,4],[136,5,136,6],[140,22,141,22],[136,7,136,8],[136,9,136,10],[136,20,137,20],[136,17,136,18],[136,16,137,16],[136,19,137,19],[136,13,136,14],[140,32,141,32],[140,23,140,25],[140,26,140,28],[140,29,140,31],[136,11,136,12]]}
["MINFin"]
["New Infrastructure - OSeMOSYS Inputs"]
[]
["Scenario Name 1 (More ambitious):",null,{"$f":"Definitions!B24","v":"NetZero"}]
["Scenario Name 2 (Less ambitious):",null,{"$f":"Definitions!B25","v":"LeastCost"}]
[null,null,"Incremental"]
[{"$f":"\"1)  \"&C4&\" OSeMOSYS Inputs\"","v":"1)  NetZero OSeMOSYS Inputs"}]
[{"$f":"\"From your \"&C4&\" scenario, copy and paste the results for each technology into the appropiate columns below.\"","v":"From your NetZero scenario, copy and paste the results for each technology into the appropiate columns below."}]
[null,"Capital Cost ($ Million)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fossil Fuel Expenditure ($ Million)"]
[null,{"$f":"IF(Definitions!K24<>\"\", Definitions!K24, \"\")","v":"PWRBIO001"},{"$f":"IF(Definitions!K25<>\"\", Definitions!K25, \"\")","v":"PWRCOA001"},{"$f":"IF(Definitions!K26<>\"\", Definitions!K26, \"\")","v":"PWRGEO"},{"$f":"IF(Definitions!K27<>\"\", Definitions!K27, \"\")","v":"PWROHC001"},{"$f":"IF(Definitions!K28<>\"\", Definitions!K28, \"\")","v":"PWROHC002"},{"$f":"IF(Definitions!K29<>\"\", Definitions!K29, \"\")","v":"PWRNGS001"},{"$f":"IF(Definitions!K30<>\"\", Definitions!K30, \"\")","v":"PWRNGS002"},{"$f":"IF(Definitions!K31<>\"\", Definitions!K31, \"\")","v":"PWRSOL001"},{"$f":"IF(Definitions!K32<>\"\", Definitions!K32, \"\")","v":"PWRCSP001"},{"$f":"IF(Definitions!K33<>\"\", Definitions!K33, \"\")","v":"PWRCSP002"},{"$f":"IF(Definitions!K34<>\"\", Definitions!K34, \"\")","v":"PWRHYD001"},{"$f":"IF(Definitions!K35<>\"\", Definitions!K35, \"\")","v":"PWRHYD002"},{"$f":"IF(Definitions!K36<>\"\", Definitions!K36, \"\")","v":"PWRHYD003"},{"$f":"IF(Definitions!K37<>\"\", Definitions!K37, \"\")","v":"PWRWND001"},{"$f":"IF(Definitions!K38<>\"\", Definitions!K38, \"\")","v":"PWRWND002"},{"$f":"IF(Definitions!K39<>\"\", Definitions!K39, \"\")","v":"PWRNUC"},{"$f":"IF(Definitions!K40<>\"\", Definitions!K40, \"\")","v":"PWRTRN"},{"$f":"IF(Definitions!K41<>\"\", Definitions!K41, \"\")","v":"PWRDIST"},{"$f":"IF(Definitions!K42<>\"\", Definitions!K42, \"\")","v":"PWROHC003"},{"$f":"IF(Definitions!K43<>\"\", Definitions!K43, \"\")","v":"PWRSOL002"},{"$f":"IF(Definitions!K44<>\"\", Definitions!K44, \"\")","v":"PWRHYD004"},{"$f":"IF(Definitions!K45<>\"\", Definitions!K45, \"\")","v":"PWRSOL001S"},{"$f":"IF(Definitions!K46<>\"\", Definitions!K46, \"\")","v":"PWRWND001S"},{"$f":"IF(Definitions!K47<>\"\", Definitions!K47, \"\")","v":"BESS"},{"$f":"IF(Definitions!K48<>\"\", Definitions!K48, \"\")","v":""},{"$f":"IF(Definitions!K49<>\"\", Definitions!K49, \"\")","v":""},{"$f":"IF(Definitions!K50<>\"\", Definitions!K50, \"\")","v":""},{"$f":"IF(Definitions!K51<>\"\", Definitions!K51, \"\")","v":""},{"$f":"IF(Definitions!K52<>\"\", Definitions!K52, \"\")","v":""},{"$f":"IF(Definitions!K53<>\"\", Definitions!K53, \"\")","v":""},{"$f":"IF(Definitions!K54<>\"\", Definitions!K54, \"\")","v":""},{"$f":"IF(Definitions!K55<>\"\", Definitions!K55, \"\")","v":""},{"$f":"IF(Definitions!K56<>\"\", Definitions!K56, \"\")","v":""},null,"BIO","COA","OIL","GAS","TOTAL"]
[2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ11:AM11)","v":0}]
[2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ12:AM12)","v":0}]
[2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",{"$f":"SUM(B11:B66)","v":0},{"$f":"SUM(C11:C66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH11:AH66)","v":0},null,0,0,0,0,0]
[]
[]
[]
[{"$f":"\"2)  \"&C5&\" OSeMOSYS Inputs\"","v":"2)  LeastCost OSeMOSYS Inputs"}]
[{"$f":"\"From your \"&C5&\" scenario, copy and paste the results for each technology into the appropiate columns below.\"","v":"From your LeastCost scenario, copy and paste the results for each technology into the appropiate columns below."}]
[null,"Capital Cost ($ Million)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fossil Fuel Expenditure ($ Million)"]
[null,{"$f":"B10","v":"PWRBIO001"},{"$f":"C10","v":"PWRCOA001"},"PWRGEO","PWROHC001","PWROHC002","PWRNGS001","PWRNGS002","PWRSOL001","PWRCSP001","PWRCSP002","PWRHYD001","PWRHYD002","PWRHYD003","PWRWND001","PWRWND002","PWRNUC","PWRTRN","PWRDIST","PWROHC003","PWRSOL002","PWRHYD004","PWRSOL001S","PWRWND001S","BESS","","","","","","","","","",null,"BIO","COA","OIL","GAS","TOTAL"]
[2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ75:AM75)","v":0}]
[2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ76:AM76)","v":0}]
[2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2060,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[2070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Total",{"$f":"SUM(B75:B130)","v":0},{"$f":"SUM(C75:C130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[]
[]
[]
["3) OSeMOSYS Inputs"]
["From your least cost and net zero scenarios, copy and paste the results for total variable cost, total variable cost and annual electricity production into the appropiate columns below."]
[null,"Total Capital Cost (Million US$)",null,"Total Variable Cost (Million US$)",null,"Total Fixed Cost (Million US$)",null,"Total Cost (Million US$)",null,"Annual Electricity Production (PJ)",null,"Cost of Electricity Million US$/PJ",null,"Cost of Electricity US$/TWh",null,null,"Carbon Price ($/Ton CO2e)","CO2 Emissions (Mt)",null,"Cost of CO2 Savings (Million US$)","Carbon Credit Price ($/Ton CO2e)",null,"2025-2070","Total Capital Cost (Million US$)","Total Variable Cost (Million US$)","Total Fixed Cost (Million US$)","Total"]
[null,{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},{"$f":"C4","v":"NetZero"},"Least Cost",{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},null,null,{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},null,null,null,{"$f":"$C$4","v":"NetZero"},{"$f":"B185","v":0},{"$f":"D185","v":0},{"$f":"F185","v":0},{"$f":"SUM(X138:Z138)","v":0}]
[2025,{"$f":"SUM(B21:AH21)","v":0},{"$f":"SUM(B85:AH85)","v":0},null,null,null,null,{"$f":"SUM(B139,D139,F139)","v":0},{"$f":"SUM(C139,E139,G139)","v":0},null,null,{"$f":"IFERROR(H139/J139, 0)","v":0},{"$f":"IFERROR(I139/K139, 0)","v":0},{"$f":"L139*3.6","v":0},{"$f":"M139*3.6","v":0},null,null,null,null,{"$f":"(S139-R139)*Q139","v":0},null,null,{"$f":"$C$5","v":"LeastCost"},{"$f":"C185","v":0},{"$f":"E185","v":0},{"$f":"G185","v":0},{"$f":"SUM(X139:Z139)","v":0}]
[2026,{"$f":"SUM(B22:AH22)","v":0},{"$f":"SUM(B86:AH86)","v":0},null,null,null,null,{"$f":"SUM(B140,D140,F140)","v":0},{"$f":"SUM(C140,E140,G140)","v":0},null,null,0,{"$f":"IFERROR(I140/K140, 0)","v":0},{"$f":"L140*3.6","v":0},0,null,null,null,null,{"$f":"(S140-R140)*Q140","v":0}]
[2027,0,0,null,null,null,null,{"$f":"SUM(B141,D141,F141)","v":0},{"$f":"SUM(C141,E141,G141)","v":0},null,null,{"$f":"IFERROR(H141/J141, 0)","v":0},0,0,0,null,null,null,null,0,null,null,"5 Year Averages, 2025-2069","Total Capital Cost (Million US$)",null,null,"Total Variable Cost (Million US$)",null,null,"Total Fixed Cost (Million US$)",null,null,"Delta CO2 Emissions Savings (Million US$)"]
[2028,0,0,null,null,null,null,{"$f":"SUM(B142,D142,F142)","v":0},0,null,null,0,0,0,0,null,null,null,null,0,null,null,null,{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},"Delta",{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},"Delta",{"$f":"$C$4","v":"NetZero"},{"$f":"$C$5","v":"LeastCost"},"Delta"]
[2029,0,0,null,null,null,null,{"$f":"SUM(B143,D143,F143)","v":0},0,null,null,0,0,0,0,null,null,null,null,0,null,null,2025,{"$f":"SUM(B139:B143/5)","v":0},{"$f":"SUM(C139:C143/5)","v":0},{"$f":"Y143-X143","v":0},{"$f":"SUM(D139:D143/5)","v":0},{"$f":"SUM(E139:E143/5)","v":0},{"$f":"AB143-AA143","v":0},{"$f":"SUM(F139:F143/5)","v":0},{"$f":"SUM(G139:G143/5)","v":0},{"$f":"AE143-AD143","v":0},{"$f":"SUM(T139:T143/5)","v":0}]
[2030,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,null,null,2030,{"$f":"SUM(B144:B148/5)","v":0},{"$f":"SUM(C144:C148/5)","v":0},{"$f":"Y144-X144","v":0},{"$f":"SUM(D144:D148/5)","v":0},{"$f":"SUM(E144:E148/5)","v":0},{"$f":"AB144-AA144","v":0},{"$f":"SUM(F144:F148/5)","v":0},{"$f":"SUM(G144:G148/5)","v":0},{"$f":"AE144-AD144","v":0},{"$f":"SUM(T144:T148/5)","v":0}]
[2031,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,null,null,2035,{"$f":"SUM(B149:B153/5)","v":0},{"$f":"SUM(C149:C153/5)","v":0},0,{"$f":"SUM(D149:D153/5)","v":0},{"$f":"SUM(E149:E153/5)","v":0},{"$f":"AB145-AA145","v":0},{"$f":"SUM(F149:F153/5)","v":0},{"$f":"SUM(G149:G153/5)","v":0},0,{"$f":"SUM(T149:T153/5)","v":0}]
[2032,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,null,null,2040,{"$f":"SUM(B154:B158/5)","v":0},{"$f":"SUM(C154:C158/5)","v":0},{"$f":"Y146-X146","v":0},{"$f":"SUM(D154:D158/5)","v":0},{"$f":"SUM(E154:E158/5)","v":0},0,{"$f":"SUM(F154:F158/5)","v":0},{"$f":"SUM(G154:G158/5)","v":0},0,{"$f":"SUM(T154:T158/5)","v":0}]
[2033,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,null,null,2045,{"$f":"SUM(B159:B164/5)","v":0},{"$f":"SUM(C159:C164/5)","v":0},0,{"$f":"SUM(D159:D164/5)","v":0},{"$f":"SUM(E159:E164/5)","v":0},0,{"$f":"SUM(F159:F164/5)","v":0},{"$f":"SUM(G159:G164/5)","v":0},0,{"$f":"SUM(T159:T164/5)","v":0}]
[2034,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,null,null,2050,{"$f":"SUM(B164:B168/5)","v":0},{"$f":"SUM(C164:C168/5)","v":0},0,{"$f":"SUM(D164:D168/5)","v":0},{"$f":"SUM(E164:E168/5)","v":0},0,{"$f":"SUM(F164:F168/5)","v":0},{"$f":"SUM(G164:G168/5)","v":0},0,{"$f":"SUM(T164:T168/5)","v":0}]
[2035,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,null,null,2055,{"$f":"SUM(B169:B173/5)","v":0},{"$f":"SUM(C169:C173/5)","v":0},0,{"$f":"SUM(D169:D173/5)","v":0},{"$f":"SUM(E169:E173/5)","v":0},0,{"$f":"SUM(F169:F173/5)","v":0},{"$f":"SUM(G169:G173/5)","v":0},0,{"$f":"SUM(T169:T173/5)","v":0}]
[2036,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,null,null,2060,{"$f":"SUM(B174:B178/5)","v":0},{"$f":"SUM(C174:C178/5)","v":0},0,{"$f":"SUM(D174:D178/5)","v":0},{"$f":"SUM(E174:E178/5)","v":0},0,{"$f":"SUM(F174:F178/5)","v":0},{"$f":"SUM(G174:G178/5)","v":0},0,{"$f":"SUM(T174:T178/5)","v":0}]
[2037,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,null,null,2065,{"$f":"SUM(B179:B183/5)","v":0},{"$f":"SUM(C179:C183/5)","v":0},0,{"$f":"SUM(D179:D183/5)","v":0},{"$f":"SUM(E179:E183/5)","v":0},{"$f":"AB151-AA151","v":0},{"$f":"SUM(F179:F183/5)","v":0},{"$f":"SUM(G179:G183/5)","v":0},0,{"$f":"SUM(T179:T183/5)","v":0}]
[2038,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2039,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2040,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2041,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2042,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2043,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2044,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2045,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2046,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2047,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2048,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2049,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,{"$f":"(S163-R163)*Q163","v":0}]
[2050,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2051,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2052,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2053,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2054,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2055,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2056,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2057,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2058,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2059,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2060,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2061,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2062,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2063,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2064,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2065,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2066,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2067,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2068,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2069,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
[2070,0,0,null,null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0]
["Total",{"$f":"SUM(B139:B184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total",{"$f":"SUM(R139:R184)","v":0},{"$f":"SUM(S139:S184)","v":0},{"$f":"SUM(T139:T184)","v":0},{"$f":"SUM(U139:U184)","v":0}]

{"sheet":"FFRM (Input)","index":8,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,1,4,3],[3,4,4,6],[3,7,4,9],[3,0,4,0]]}
["MINFin"]
["Fossil Fuel Retirement - FFRM Inputs"]
[]
["Note: Insert Total Undiscounted Net Revenue for the two scenarios ($Million)","Oil Net Revenue (Million US$)",null,null,"Gas Net Revenue (Million US$)",null,null,"Coal Net Revenue (Million US$)"]
[]
[null,{"$f":"'OSeMOSYS (Input)'!C4","v":"NetZero"},{"$f":"'OSeMOSYS (Input)'!C5","v":"LeastCost"},"Stranded Cost Compensation",{"$f":"'OSeMOSYS (Input)'!C4","v":"NetZero"},{"$f":"'OSeMOSYS (Input)'!C5","v":"LeastCost"},"Stranded Cost Compensation",{"$f":"'OSeMOSYS (Input)'!C4","v":"NetZero"},{"$f":"'OSeMOSYS (Input)'!C5","v":"LeastCost"},"Stranded Cost Compensation"]
[2023,null,null,{"$f":"B7-C7","v":0},null,null,{"$f":"F7-E7","v":0},null,null,{"$f":"I7-H7","v":0}]
[2024,null,null,{"$f":"C8-B8","v":0},null,null,{"$f":"F8-E8","v":0},null,null,{"$f":"I8-H8","v":0}]
[2025,null,null,0,null,null,0,null,null,0]
[2026,null,null,0,null,null,0,null,null,0]
[2027,null,null,0,null,null,0,null,null,0]
[2028,null,null,0,null,null,0,null,null,0]
[2029,null,null,0,null,null,0,null,null,0]
[2030,null,null,0,null,null,0,null,null,0]
[2031,null,null,0,null,null,0,null,null,0]
[2032,null,null,0,null,null,0,null,null,0]
[2033,null,null,0,null,null,0,null,null,0]
[2034,null,null,0,null,null,0,null,null,0]
[2035,null,null,0,null,null,0,null,null,0]
[2036,null,null,0,null,null,0,null,null,0]
[2037,null,null,0,null,null,0,null,null,0]
[2038,null,null,0,null,null,0,null,null,0]
[2039,null,null,0,null,null,0,null,null,0]
[2040,null,null,0,null,null,0,null,null,0]
[2041,null,null,0,null,null,0,null,null,0]
[2042,null,null,0,null,null,0,null,null,0]
[2043,null,null,0,null,null,0,null,null,0]
[2044,null,null,0,null,null,0,null,null,0]
[2045,null,null,0,null,null,0,null,null,0]
[2046,null,null,0,null,null,0,null,null,0]
[2047,null,null,0,null,null,0,null,null,0]
[2048,null,null,0,null,null,0,null,null,0]
[2049,null,null,0,null,null,0,null,null,0]
[2050,null,null,0,null,null,0,null,null,0]
[2051,null,null,0,null,null,0,null,null,0]
[2052,null,null,0,null,null,0,null,null,0]
[2053,null,null,0,null,null,0,null,null,0]
[2054,null,null,0,null,null,0,null,null,0]
[2055,null,null,0,null,null,0,null,null,0]
[2056,null,null,0,null,null,0,null,null,0]
[2057,null,null,0,null,null,0,null,null,0]
[2058,null,null,0,null,null,0,null,null,0]
[2059,null,null,0,null,null,0,null,null,0]
[2060,null,null,0,null,null,0,null,null,0]
[2061,null,null,0,null,null,0,null,null,0]
[2062,null,null,0,null,null,0,null,null,0]
[2063,null,null,0,null,null,0,null,null,0]
[2064,null,null,0,null,null,0,null,null,0]
[2065,null,null,0,null,null,0,null,null,0]
[2066,null,null,0,null,null,0,null,null,0]
[2067,null,null,0,null,null,0,null,null,0]
[2068,null,null,0,null,null,0,null,null,0]
[2069,null,null,0,null,null,0,null,null,0]
[2070,null,null,0,null,null,0,null,null,0]
["Total",{"$f":"SUM(B7:B54)","v":0},0,0,0,0,0,0,{"$f":"SUM(I7:I54)","v":0},{"$f":"SUM(J7:J54)","v":0}]